[HIL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -91.08%
YoY- -93.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,062 76,490 69,116 56,032 81,332 95,372 81,394 5.37%
PBT 9,972 3,130 -1,220 2,012 11,315 11,528 10,294 -2.09%
Tax -2,164 -1,492 -728 -1,112 -2,215 -2,402 -2,472 -8.46%
NP 7,808 1,638 -1,948 900 9,100 9,125 7,822 -0.11%
-
NP to SH 7,767 1,632 -1,994 812 9,101 9,402 8,076 -2.56%
-
Tax Rate 21.70% 47.67% - 55.27% 19.58% 20.84% 24.01% -
Total Cost 80,254 74,852 71,064 55,132 72,232 86,246 73,572 5.94%
-
Net Worth 200,350 193,120 188,621 177,625 185,807 180,887 179,140 7.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 200,350 193,120 188,621 177,625 185,807 180,887 179,140 7.72%
NOSH 274,452 272,000 269,459 253,750 261,700 262,156 262,207 3.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.87% 2.14% -2.82% 1.61% 11.19% 9.57% 9.61% -
ROE 3.88% 0.85% -1.06% 0.46% 4.90% 5.20% 4.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.09 28.12 25.65 22.08 31.08 36.38 31.04 2.23%
EPS 2.83 0.60 -0.74 0.32 3.48 3.59 3.08 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.70 0.70 0.71 0.69 0.6832 4.50%
Adjusted Per Share Value based on latest NOSH - 253,750
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.36 22.90 20.69 16.77 24.35 28.55 24.37 5.35%
EPS 2.33 0.49 -0.60 0.24 2.72 2.81 2.42 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5781 0.5647 0.5318 0.5562 0.5415 0.5363 7.72%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.57 0.44 0.51 0.40 0.36 0.36 -
P/RPS 1.50 2.03 1.72 2.31 1.29 0.99 1.16 18.63%
P/EPS 16.96 95.00 -59.46 159.38 11.50 10.04 11.69 28.06%
EY 5.90 1.05 -1.68 0.63 8.69 9.96 8.56 -21.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.63 0.73 0.56 0.52 0.53 15.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 29/08/06 -
Price 0.38 0.47 0.50 0.38 0.52 0.41 0.35 -
P/RPS 1.18 1.67 1.95 1.72 1.67 1.13 1.13 2.92%
P/EPS 13.43 78.33 -67.57 118.75 14.95 11.43 11.36 11.77%
EY 7.45 1.28 -1.48 0.84 6.69 8.75 8.80 -10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 0.71 0.54 0.73 0.59 0.51 1.29%

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