[HIL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -27.97%
YoY- -132.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 53,010 49,782 37,472 29,290 29,550 28,134 22,588 76.32%
PBT 2,282 -1,340 -500 -2,124 -1,658 -4,294 -5,468 -
Tax 420 1,676 584 288 224 842 352 12.45%
NP 2,702 336 84 -1,836 -1,434 -3,452 -5,116 -
-
NP to SH 2,702 336 84 -1,836 -1,434 -3,452 -5,116 -
-
Tax Rate -18.40% - - - - - - -
Total Cost 50,308 49,446 37,388 31,126 30,985 31,586 27,704 48.68%
-
Net Worth 158,521 156,369 127,050 156,252 157,557 156,618 157,317 0.50%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 158,521 156,369 127,050 156,252 157,557 156,618 157,317 0.50%
NOSH 259,871 129,230 105,000 64,037 64,047 63,925 63,950 154.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.10% 0.67% 0.22% -6.27% -4.85% -12.27% -22.65% -
ROE 1.70% 0.21% 0.07% -1.18% -0.91% -2.20% -3.25% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.40 38.52 35.69 45.74 46.14 44.01 35.32 -30.57%
EPS 1.04 0.26 0.08 -0.72 -2.24 -5.40 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 1.21 1.21 2.44 2.46 2.45 2.46 -60.42%
Adjusted Per Share Value based on latest NOSH - 64,459
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.97 15.00 11.29 8.83 8.90 8.48 6.81 76.23%
EPS 0.81 0.10 0.03 -0.55 -0.43 -1.04 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4777 0.4712 0.3828 0.4708 0.4748 0.4719 0.4741 0.50%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.47 0.65 1.37 1.03 0.74 0.73 -
P/RPS 2.45 1.22 1.82 3.00 2.23 1.68 2.07 11.85%
P/EPS 48.08 180.77 812.50 -47.78 -45.98 -13.70 -9.13 -
EY 2.08 0.55 0.12 -2.09 -2.17 -7.30 -10.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.54 0.56 0.42 0.30 0.30 95.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 -
Price 0.49 0.40 0.50 0.68 1.47 1.32 0.65 -
P/RPS 2.40 1.04 1.40 1.49 3.19 3.00 1.84 19.32%
P/EPS 47.12 153.85 625.00 -23.72 -65.63 -24.44 -8.13 -
EY 2.12 0.65 0.16 -4.22 -1.52 -4.09 -12.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.33 0.41 0.28 0.60 0.54 0.26 111.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment