[HIL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 29.06%
YoY- -28.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 57,368 34,558 14,008 81,332 71,529 40,697 20,924 95.77%
PBT 2,348 -610 503 11,315 8,646 5,147 4,016 -30.05%
Tax -1,119 -364 -278 -2,215 -1,802 -1,236 -735 32.30%
NP 1,229 -974 225 9,100 6,844 3,911 3,281 -48.00%
-
NP to SH 1,224 -997 203 9,101 7,052 4,038 3,281 -48.14%
-
Tax Rate 47.66% - 55.27% 19.58% 20.84% 24.01% 18.30% -
Total Cost 56,139 35,532 13,783 72,232 64,685 36,786 17,643 116.18%
-
Net Worth 193,119 188,621 177,625 185,807 180,887 179,140 175,675 6.50%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 193,119 188,621 177,625 185,807 180,887 179,140 175,675 6.50%
NOSH 272,000 269,459 253,750 261,700 262,156 262,207 258,346 3.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.14% -2.82% 1.61% 11.19% 9.57% 9.61% 15.68% -
ROE 0.63% -0.53% 0.11% 4.90% 3.90% 2.25% 1.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.09 12.82 5.52 31.08 27.28 15.52 8.10 89.15%
EPS 0.45 -0.37 0.08 3.48 2.69 1.54 1.27 -49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.70 0.71 0.69 0.6832 0.68 2.91%
Adjusted Per Share Value based on latest NOSH - 259,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.17 10.35 4.19 24.35 21.41 12.18 6.26 95.82%
EPS 0.37 -0.30 0.06 2.72 2.11 1.21 0.98 -47.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5647 0.5318 0.5562 0.5415 0.5363 0.5259 6.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.44 0.51 0.40 0.36 0.36 0.38 -
P/RPS 2.70 3.43 9.24 1.29 1.32 2.32 4.69 -30.77%
P/EPS 126.67 -118.92 637.50 11.50 13.38 23.38 29.92 161.47%
EY 0.79 -0.84 0.16 8.69 7.47 4.28 3.34 -61.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.63 0.73 0.56 0.52 0.53 0.56 26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 26/02/07 29/11/06 29/08/06 26/05/06 -
Price 0.47 0.50 0.38 0.52 0.41 0.35 0.35 -
P/RPS 2.23 3.90 6.88 1.67 1.50 2.26 4.32 -35.62%
P/EPS 104.44 -135.14 475.00 14.95 15.24 22.73 27.56 142.86%
EY 0.96 -0.74 0.21 6.69 6.56 4.40 3.63 -58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.54 0.73 0.59 0.51 0.51 18.73%

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