[HIL] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 129.32%
YoY- 1627.48%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 26,440 140,432 104,227 63,463 32,099 88,062 57,368 -40.30%
PBT 6,339 31,870 26,073 16,601 7,104 9,972 2,348 93.76%
Tax -614 -4,130 -3,056 -1,469 -540 -2,164 -1,119 -32.95%
NP 5,725 27,740 23,017 15,132 6,564 7,808 1,229 178.66%
-
NP to SH 5,722 27,724 23,093 15,229 6,641 7,767 1,224 179.32%
-
Tax Rate 9.69% 12.96% 11.72% 8.85% 7.60% 21.70% 47.66% -
Total Cost 20,715 112,692 81,210 48,331 25,535 80,254 56,139 -48.52%
-
Net Worth 240,044 231,412 225,637 220,095 210,865 200,350 193,119 15.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 240,044 231,412 225,637 220,095 210,865 200,350 193,119 15.58%
NOSH 279,121 278,809 278,564 278,919 279,033 274,452 272,000 1.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 21.65% 19.75% 22.08% 23.84% 20.45% 8.87% 2.14% -
ROE 2.38% 11.98% 10.23% 6.92% 3.15% 3.88% 0.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.47 50.37 37.42 22.75 11.50 32.09 21.09 -41.33%
EPS 2.05 9.95 8.29 5.46 2.38 2.83 0.45 174.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.81 0.7891 0.7557 0.73 0.71 13.61%
Adjusted Per Share Value based on latest NOSH - 278,831
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.97 42.32 31.41 19.12 9.67 26.54 17.29 -40.29%
EPS 1.72 8.35 6.96 4.59 2.00 2.34 0.37 178.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7233 0.6973 0.6799 0.6632 0.6354 0.6037 0.5819 15.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.25 0.30 0.35 0.35 0.48 0.57 -
P/RPS 2.64 0.50 0.80 1.54 3.04 1.50 2.70 -1.48%
P/EPS 12.20 2.51 3.62 6.41 14.71 16.96 126.67 -78.95%
EY 8.20 39.77 27.63 15.60 6.80 5.90 0.79 375.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.37 0.44 0.46 0.66 0.80 -49.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 -
Price 0.30 0.28 0.28 0.34 0.38 0.38 0.47 -
P/RPS 3.17 0.56 0.75 1.49 3.30 1.18 2.23 26.39%
P/EPS 14.63 2.82 3.38 6.23 15.97 13.43 104.44 -72.99%
EY 6.83 35.51 29.61 16.06 6.26 7.45 0.96 269.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.43 0.50 0.52 0.66 -34.45%

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