[HIL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.46%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,510 38,736 33,904 28,872 52,589 55,094 51,012 -14.20%
PBT 8,384 7,742 4,932 668 15,114 13,466 11,232 -17.66%
Tax -2,709 -2,542 -1,068 1,348 -3,619 -2,877 -2,588 3.08%
NP 5,675 5,200 3,864 2,016 11,495 10,589 8,644 -24.40%
-
NP to SH 5,675 5,200 3,864 2,016 11,495 10,589 8,644 -24.40%
-
Tax Rate 32.31% 32.83% 21.65% -201.80% 23.94% 21.36% 23.04% -
Total Cost 34,835 33,536 30,040 26,856 41,094 44,505 42,368 -12.20%
-
Net Worth 158,510 156,639 154,815 153,113 152,712 148,872 145,771 5.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 158,510 156,639 154,815 153,113 152,712 148,872 145,771 5.72%
NOSH 63,915 63,934 63,973 63,797 63,896 63,893 63,934 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.01% 13.42% 11.40% 6.98% 21.86% 19.22% 16.95% -
ROE 3.58% 3.32% 2.50% 1.32% 7.53% 7.11% 5.93% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 63.38 60.59 53.00 45.26 82.30 86.23 79.79 -14.19%
EPS 8.88 8.13 6.04 3.16 17.99 16.57 13.52 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.45 2.42 2.40 2.39 2.33 2.28 5.74%
Adjusted Per Share Value based on latest NOSH - 63,797
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.13 11.60 10.15 8.64 15.74 16.49 15.27 -14.19%
EPS 1.70 1.56 1.16 0.60 3.44 3.17 2.59 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4689 0.4635 0.4584 0.4572 0.4457 0.4364 5.72%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.69 0.80 0.99 1.15 0.92 0.82 0.72 -
P/RPS 1.09 1.32 1.87 2.54 1.12 0.95 0.90 13.58%
P/EPS 7.77 9.84 16.39 36.39 5.11 4.95 5.33 28.47%
EY 12.87 10.17 6.10 2.75 19.55 20.21 18.78 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.41 0.48 0.38 0.35 0.32 -8.49%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 21/11/02 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 -
Price 0.72 0.80 0.94 1.11 1.10 0.95 0.94 -
P/RPS 1.14 1.32 1.77 2.45 1.34 1.10 1.18 -2.26%
P/EPS 8.11 9.84 15.56 35.13 6.11 5.73 6.95 10.80%
EY 12.33 10.17 6.43 2.85 16.35 17.45 14.38 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.39 0.46 0.46 0.41 0.41 -20.56%

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