[HIL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 44.74%
YoY- 127.76%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 29,052 16,952 7,218 52,589 41,321 25,506 11,329 87.24%
PBT 5,807 2,466 167 15,114 10,100 5,616 1,767 120.88%
Tax -1,907 -534 337 -3,619 -2,158 -1,294 -839 72.78%
NP 3,900 1,932 504 11,495 7,942 4,322 928 160.19%
-
NP to SH 3,900 1,932 504 11,495 7,942 4,322 928 160.19%
-
Tax Rate 32.84% 21.65% -201.80% 23.94% 21.37% 23.04% 47.48% -
Total Cost 25,152 15,020 6,714 41,094 33,379 21,184 10,401 80.06%
-
Net Worth 156,639 154,815 153,113 152,712 148,872 145,771 142,079 6.71%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 156,639 154,815 153,113 152,712 148,872 145,771 142,079 6.71%
NOSH 63,934 63,973 63,797 63,896 63,893 63,934 63,999 -0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.42% 11.40% 6.98% 21.86% 19.22% 16.95% 8.19% -
ROE 2.49% 1.25% 0.33% 7.53% 5.33% 2.96% 0.65% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 45.44 26.50 11.31 82.30 64.67 39.89 17.70 87.38%
EPS 6.10 3.02 0.79 17.99 12.43 6.76 1.45 160.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.42 2.40 2.39 2.33 2.28 2.22 6.78%
Adjusted Per Share Value based on latest NOSH - 63,902
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.75 5.11 2.18 15.85 12.45 7.69 3.41 87.32%
EPS 1.18 0.58 0.15 3.46 2.39 1.30 0.28 160.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.472 0.4665 0.4614 0.4602 0.4486 0.4393 0.4281 6.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.80 0.99 1.15 0.92 0.82 0.72 0.60 -
P/RPS 1.76 3.74 10.16 1.12 1.27 1.80 3.39 -35.37%
P/EPS 13.11 32.78 145.57 5.11 6.60 10.65 41.38 -53.49%
EY 7.62 3.05 0.69 19.55 15.16 9.39 2.42 114.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.48 0.38 0.35 0.32 0.27 14.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 -
Price 0.80 0.94 1.11 1.10 0.95 0.94 0.70 -
P/RPS 1.76 3.55 9.81 1.34 1.47 2.36 3.95 -41.63%
P/EPS 13.11 31.13 140.51 6.11 7.64 13.91 48.28 -58.03%
EY 7.62 3.21 0.71 16.35 13.08 7.19 2.07 138.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.46 0.46 0.41 0.41 0.32 2.07%

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