[HIL] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 28.19%
YoY- 111.61%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 41,321 25,506 11,329 40,673 32,429 22,065 10,866 143.43%
PBT 10,100 5,616 1,767 5,465 4,458 2,636 801 440.90%
Tax -2,158 -1,294 -839 -418 -521 -284 172 -
NP 7,942 4,322 928 5,047 3,937 2,352 973 304.87%
-
NP to SH 7,942 4,322 928 5,047 3,937 2,352 973 304.87%
-
Tax Rate 21.37% 23.04% 47.48% 7.65% 11.69% 10.77% -21.47% -
Total Cost 33,379 21,184 10,401 35,626 28,492 19,713 9,893 124.78%
-
Net Worth 148,872 145,771 142,079 138,091 138,109 134,172 122,050 14.14%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 148,872 145,771 142,079 138,091 138,109 134,172 122,050 14.14%
NOSH 63,893 63,934 63,999 62,484 63,063 62,117 55,226 10.19%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.22% 16.95% 8.19% 12.41% 12.14% 10.66% 8.95% -
ROE 5.33% 2.96% 0.65% 3.65% 2.85% 1.75% 0.80% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 64.67 39.89 17.70 65.09 51.42 35.52 19.68 120.87%
EPS 12.43 6.76 1.45 8.22 6.41 3.91 1.76 267.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.22 2.21 2.19 2.16 2.21 3.58%
Adjusted Per Share Value based on latest NOSH - 63,428
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 12.37 7.64 3.39 12.18 9.71 6.61 3.25 143.57%
EPS 2.38 1.29 0.28 1.51 1.18 0.70 0.29 306.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4457 0.4364 0.4253 0.4134 0.4135 0.4017 0.3654 14.14%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.82 0.72 0.60 0.80 0.90 1.05 1.48 -
P/RPS 1.27 1.80 3.39 1.23 1.75 2.96 7.52 -69.41%
P/EPS 6.60 10.65 41.38 9.90 14.42 27.73 84.00 -81.62%
EY 15.16 9.39 2.42 10.10 6.94 3.61 1.19 444.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.27 0.36 0.41 0.49 0.67 -35.11%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 01/09/00 31/07/00 -
Price 0.95 0.94 0.70 0.77 1.05 0.95 0.98 -
P/RPS 1.47 2.36 3.95 1.18 2.04 2.67 4.98 -55.63%
P/EPS 7.64 13.91 48.28 9.53 16.82 25.09 55.62 -73.34%
EY 13.08 7.19 2.07 10.49 5.95 3.99 1.80 274.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.32 0.35 0.48 0.44 0.44 -4.59%

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