[HIL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -591.13%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,099 88,062 57,368 34,558 14,008 81,332 71,529 -41.35%
PBT 7,104 9,972 2,348 -610 503 11,315 8,646 -12.26%
Tax -540 -2,164 -1,119 -364 -278 -2,215 -1,802 -55.18%
NP 6,564 7,808 1,229 -974 225 9,100 6,844 -2.74%
-
NP to SH 6,641 7,767 1,224 -997 203 9,101 7,052 -3.92%
-
Tax Rate 7.60% 21.70% 47.66% - 55.27% 19.58% 20.84% -
Total Cost 25,535 80,254 56,139 35,532 13,783 72,232 64,685 -46.15%
-
Net Worth 210,865 200,350 193,119 188,621 177,625 185,807 180,887 10.75%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 210,865 200,350 193,119 188,621 177,625 185,807 180,887 10.75%
NOSH 279,033 274,452 272,000 269,459 253,750 261,700 262,156 4.24%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.45% 8.87% 2.14% -2.82% 1.61% 11.19% 9.57% -
ROE 3.15% 3.88% 0.63% -0.53% 0.11% 4.90% 3.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.50 32.09 21.09 12.82 5.52 31.08 27.28 -43.74%
EPS 2.38 2.83 0.45 -0.37 0.08 3.48 2.69 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.73 0.71 0.70 0.70 0.71 0.69 6.24%
Adjusted Per Share Value based on latest NOSH - 279,069
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.61 26.36 17.17 10.35 4.19 24.35 21.41 -41.34%
EPS 1.99 2.33 0.37 -0.30 0.06 2.72 2.11 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6313 0.5998 0.5781 0.5647 0.5318 0.5562 0.5415 10.76%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.48 0.57 0.44 0.51 0.40 0.36 -
P/RPS 3.04 1.50 2.70 3.43 9.24 1.29 1.32 74.30%
P/EPS 14.71 16.96 126.67 -118.92 637.50 11.50 13.38 6.51%
EY 6.80 5.90 0.79 -0.84 0.16 8.69 7.47 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.80 0.63 0.73 0.56 0.52 -7.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 -
Price 0.38 0.38 0.47 0.50 0.38 0.52 0.41 -
P/RPS 3.30 1.18 2.23 3.90 6.88 1.67 1.50 69.07%
P/EPS 15.97 13.43 104.44 -135.14 475.00 14.95 15.24 3.16%
EY 6.26 7.45 0.96 -0.74 0.21 6.69 6.56 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.66 0.71 0.54 0.73 0.59 -10.43%

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