[HIL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 45.51%
YoY- -50.63%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,163 14,067 5,647 40,510 29,052 16,952 7,218 111.11%
PBT -1,244 -2,147 -1,367 8,384 5,807 2,466 167 -
Tax 168 421 88 -2,709 -1,907 -534 337 -37.10%
NP -1,076 -1,726 -1,279 5,675 3,900 1,932 504 -
-
NP to SH -1,076 -1,726 -1,279 5,675 3,900 1,932 504 -
-
Tax Rate - - - 32.31% 32.84% 21.65% -201.80% -
Total Cost 23,239 15,793 6,926 34,835 25,152 15,020 6,714 128.64%
-
Net Worth 157,557 156,618 157,317 158,510 156,639 154,815 153,113 1.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 157,557 156,618 157,317 158,510 156,639 154,815 153,113 1.92%
NOSH 64,047 63,925 63,950 63,915 63,934 63,973 63,797 0.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.85% -12.27% -22.65% 14.01% 13.42% 11.40% 6.98% -
ROE -0.68% -1.10% -0.81% 3.58% 2.49% 1.25% 0.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.60 22.01 8.83 63.38 45.44 26.50 11.31 110.59%
EPS -1.68 -2.70 -2.00 8.88 6.10 3.02 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.45 2.46 2.48 2.45 2.42 2.40 1.65%
Adjusted Per Share Value based on latest NOSH - 63,872
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.68 4.24 1.70 12.21 8.75 5.11 2.18 110.82%
EPS -0.32 -0.52 -0.39 1.71 1.18 0.58 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4748 0.4719 0.4741 0.4776 0.472 0.4665 0.4614 1.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.03 0.74 0.73 0.69 0.80 0.99 1.15 -
P/RPS 2.98 3.36 8.27 1.09 1.76 3.74 10.16 -55.82%
P/EPS -61.31 -27.41 -36.50 7.77 13.11 32.78 145.57 -
EY -1.63 -3.65 -2.74 12.87 7.62 3.05 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.30 0.28 0.33 0.41 0.48 -8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 26/05/03 26/02/03 21/11/02 29/08/02 23/05/02 -
Price 1.47 1.32 0.65 0.72 0.80 0.94 1.11 -
P/RPS 4.25 6.00 7.36 1.14 1.76 3.55 9.81 -42.71%
P/EPS -87.50 -48.89 -32.50 8.11 13.11 31.13 140.51 -
EY -1.14 -2.05 -3.08 12.33 7.62 3.21 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.26 0.29 0.33 0.39 0.46 19.35%

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