[HIL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 109.6%
YoY- 320.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,697 20,924 72,504 50,738 28,989 14,539 53,383 -16.58%
PBT 5,147 4,016 15,016 10,248 4,995 1,815 2,503 61.92%
Tax -1,236 -735 -2,190 -1,442 -841 -480 129 -
NP 3,911 3,281 12,826 8,806 4,154 1,335 2,632 30.31%
-
NP to SH 4,038 3,281 12,703 8,533 4,071 1,335 2,632 33.12%
-
Tax Rate 24.01% 18.30% 14.58% 14.07% 16.84% 26.45% -5.15% -
Total Cost 36,786 17,643 59,678 41,932 24,835 13,204 50,751 -19.35%
-
Net Worth 179,140 175,675 173,694 167,684 159,438 161,453 162,243 6.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,140 175,675 173,694 167,684 159,438 161,453 162,243 6.84%
NOSH 262,207 258,346 259,244 257,975 253,076 260,408 261,683 0.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.61% 15.68% 17.69% 17.36% 14.33% 9.18% 4.93% -
ROE 2.25% 1.87% 7.31% 5.09% 2.55% 0.83% 1.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.52 8.10 27.97 19.67 11.45 5.58 20.40 -16.70%
EPS 1.54 1.27 4.90 3.26 1.56 0.49 1.01 32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.68 0.67 0.65 0.63 0.62 0.62 6.70%
Adjusted Per Share Value based on latest NOSH - 260,935
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.18 6.26 21.71 15.19 8.68 4.35 15.98 -16.60%
EPS 1.21 0.98 3.80 2.55 1.22 0.40 0.79 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.5259 0.52 0.502 0.4773 0.4833 0.4857 6.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.36 0.38 0.20 0.28 0.31 0.34 0.41 -
P/RPS 2.32 4.69 0.72 1.42 2.71 6.09 2.01 10.06%
P/EPS 23.38 29.92 4.08 8.47 19.27 66.32 40.76 -31.03%
EY 4.28 3.34 24.50 11.81 5.19 1.51 2.45 45.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.30 0.43 0.49 0.55 0.66 -13.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 -
Price 0.35 0.35 0.36 0.22 0.29 0.26 0.41 -
P/RPS 2.26 4.32 1.29 1.12 2.53 4.66 2.01 8.15%
P/EPS 22.73 27.56 7.35 6.65 18.03 50.72 40.76 -32.32%
EY 4.40 3.63 13.61 15.03 5.55 1.97 2.45 47.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.34 0.46 0.42 0.66 -15.83%

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