[HIL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 534.56%
YoY- -14.66%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 104,227 63,463 32,099 88,062 57,368 34,558 14,008 279.73%
PBT 26,073 16,601 7,104 9,972 2,348 -610 503 1280.25%
Tax -3,056 -1,469 -540 -2,164 -1,119 -364 -278 392.23%
NP 23,017 15,132 6,564 7,808 1,229 -974 225 2068.95%
-
NP to SH 23,093 15,229 6,641 7,767 1,224 -997 203 2227.61%
-
Tax Rate 11.72% 8.85% 7.60% 21.70% 47.66% - 55.27% -
Total Cost 81,210 48,331 25,535 80,254 56,139 35,532 13,783 225.16%
-
Net Worth 225,637 220,095 210,865 200,350 193,119 188,621 177,625 17.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 225,637 220,095 210,865 200,350 193,119 188,621 177,625 17.24%
NOSH 278,564 278,919 279,033 274,452 272,000 269,459 253,750 6.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.08% 23.84% 20.45% 8.87% 2.14% -2.82% 1.61% -
ROE 10.23% 6.92% 3.15% 3.88% 0.63% -0.53% 0.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.42 22.75 11.50 32.09 21.09 12.82 5.52 256.94%
EPS 8.29 5.46 2.38 2.83 0.45 -0.37 0.08 2087.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.7891 0.7557 0.73 0.71 0.70 0.70 10.19%
Adjusted Per Share Value based on latest NOSH - 278,425
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.41 19.12 9.67 26.54 17.29 10.41 4.22 279.82%
EPS 6.96 4.59 2.00 2.34 0.37 -0.30 0.06 2258.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6799 0.6632 0.6354 0.6037 0.5819 0.5684 0.5352 17.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.35 0.35 0.48 0.57 0.44 0.51 -
P/RPS 0.80 1.54 3.04 1.50 2.70 3.43 9.24 -80.34%
P/EPS 3.62 6.41 14.71 16.96 126.67 -118.92 637.50 -96.78%
EY 27.63 15.60 6.80 5.90 0.79 -0.84 0.16 2972.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.46 0.66 0.80 0.63 0.73 -36.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.28 0.34 0.38 0.38 0.47 0.50 0.38 -
P/RPS 0.75 1.49 3.30 1.18 2.23 3.90 6.88 -77.08%
P/EPS 3.38 6.23 15.97 13.43 104.44 -135.14 475.00 -96.26%
EY 29.61 16.06 6.26 7.45 0.96 -0.74 0.21 2584.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.52 0.66 0.71 0.54 -25.04%

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