[HIL] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 37.66%
YoY- -127.59%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 24,891 9,368 29,290 22,163 14,067 5,647 40,510 -27.74%
PBT -670 -125 -2,124 -1,244 -2,147 -1,367 8,384 -
Tax 838 146 288 168 421 88 -2,709 -
NP 168 21 -1,836 -1,076 -1,726 -1,279 5,675 -90.45%
-
NP to SH 168 21 -1,836 -1,076 -1,726 -1,279 5,675 -90.45%
-
Tax Rate - - - - - - 32.31% -
Total Cost 24,723 9,347 31,126 23,239 15,793 6,926 34,835 -20.45%
-
Net Worth 156,369 127,050 156,252 157,557 156,618 157,317 158,510 -0.90%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 156,369 127,050 156,252 157,557 156,618 157,317 158,510 -0.90%
NOSH 129,230 105,000 64,037 64,047 63,925 63,950 63,915 59.96%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.67% 0.22% -6.27% -4.85% -12.27% -22.65% 14.01% -
ROE 0.11% 0.02% -1.18% -0.68% -1.10% -0.81% 3.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.26 8.92 45.74 34.60 22.01 8.83 63.38 -54.83%
EPS 0.13 0.02 -0.72 -1.68 -2.70 -2.00 8.88 -94.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 2.44 2.46 2.45 2.46 2.48 -38.05%
Adjusted Per Share Value based on latest NOSH - 63,725
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.45 2.80 8.77 6.63 4.21 1.69 12.13 -27.76%
EPS 0.05 0.01 -0.55 -0.32 -0.52 -0.38 1.70 -90.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.3803 0.4678 0.4717 0.4689 0.471 0.4745 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.47 0.65 1.37 1.03 0.74 0.73 0.69 -
P/RPS 2.44 7.29 3.00 2.98 3.36 8.27 1.09 71.20%
P/EPS 361.54 3,250.00 -47.78 -61.31 -27.41 -36.50 7.77 1196.70%
EY 0.28 0.03 -2.09 -1.63 -3.65 -2.74 12.87 -92.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.56 0.42 0.30 0.30 0.28 24.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 26/02/03 -
Price 0.40 0.50 0.68 1.47 1.32 0.65 0.72 -
P/RPS 2.08 5.60 1.49 4.25 6.00 7.36 1.14 49.37%
P/EPS 307.69 2,500.00 -23.72 -87.50 -48.89 -32.50 8.11 1031.59%
EY 0.32 0.04 -4.22 -1.14 -2.05 -3.08 12.33 -91.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.28 0.60 0.54 0.26 0.29 9.00%

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