[HIL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.21%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 76,490 69,116 56,032 81,332 95,372 81,394 83,696 -5.82%
PBT 3,130 -1,220 2,012 11,315 11,528 10,294 16,064 -66.35%
Tax -1,492 -728 -1,112 -2,215 -2,402 -2,472 -2,940 -36.35%
NP 1,638 -1,948 900 9,100 9,125 7,822 13,124 -74.99%
-
NP to SH 1,632 -1,994 812 9,101 9,402 8,076 13,124 -75.05%
-
Tax Rate 47.67% - 55.27% 19.58% 20.84% 24.01% 18.30% -
Total Cost 74,852 71,064 55,132 72,232 86,246 73,572 70,572 3.99%
-
Net Worth 193,120 188,621 177,625 185,807 180,887 179,140 175,675 6.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 193,120 188,621 177,625 185,807 180,887 179,140 175,675 6.50%
NOSH 272,000 269,459 253,750 261,700 262,156 262,207 258,346 3.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.14% -2.82% 1.61% 11.19% 9.57% 9.61% 15.68% -
ROE 0.85% -1.06% 0.46% 4.90% 5.20% 4.51% 7.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.12 25.65 22.08 31.08 36.38 31.04 32.40 -9.00%
EPS 0.60 -0.74 0.32 3.48 3.59 3.08 5.08 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.71 0.69 0.6832 0.68 2.91%
Adjusted Per Share Value based on latest NOSH - 259,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.90 20.69 16.77 24.35 28.55 24.37 25.06 -5.82%
EPS 0.49 -0.60 0.24 2.72 2.81 2.42 3.93 -75.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5647 0.5318 0.5562 0.5415 0.5363 0.5259 6.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.44 0.51 0.40 0.36 0.36 0.38 -
P/RPS 2.03 1.72 2.31 1.29 0.99 1.16 1.17 44.34%
P/EPS 95.00 -59.46 159.38 11.50 10.04 11.69 7.48 443.51%
EY 1.05 -1.68 0.63 8.69 9.96 8.56 13.37 -81.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.73 0.56 0.52 0.53 0.56 26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 -
Price 0.47 0.50 0.38 0.52 0.41 0.35 0.35 -
P/RPS 1.67 1.95 1.72 1.67 1.13 1.13 1.08 33.68%
P/EPS 78.33 -67.57 118.75 14.95 11.43 11.36 6.89 404.85%
EY 1.28 -1.48 0.84 6.69 8.75 8.80 14.51 -80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.54 0.73 0.59 0.51 0.51 18.73%

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