[HIL] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -81.61%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 52,589 41,321 25,506 11,329 40,673 32,429 22,065 78.14%
PBT 15,114 10,100 5,616 1,767 5,465 4,458 2,636 219.33%
Tax -3,619 -2,158 -1,294 -839 -418 -521 -284 443.04%
NP 11,495 7,942 4,322 928 5,047 3,937 2,352 187.16%
-
NP to SH 11,495 7,942 4,322 928 5,047 3,937 2,352 187.16%
-
Tax Rate 23.94% 21.37% 23.04% 47.48% 7.65% 11.69% 10.77% -
Total Cost 41,094 33,379 21,184 10,401 35,626 28,492 19,713 62.96%
-
Net Worth 152,712 148,872 145,771 142,079 138,091 138,109 134,172 8.98%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 152,712 148,872 145,771 142,079 138,091 138,109 134,172 8.98%
NOSH 63,896 63,893 63,934 63,999 62,484 63,063 62,117 1.89%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 21.86% 19.22% 16.95% 8.19% 12.41% 12.14% 10.66% -
ROE 7.53% 5.33% 2.96% 0.65% 3.65% 2.85% 1.75% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 82.30 64.67 39.89 17.70 65.09 51.42 35.52 74.83%
EPS 17.99 12.43 6.76 1.45 8.22 6.41 3.91 175.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.33 2.28 2.22 2.21 2.19 2.16 6.95%
Adjusted Per Share Value based on latest NOSH - 63,999
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 15.74 12.37 7.64 3.39 12.18 9.71 6.61 78.03%
EPS 3.44 2.38 1.29 0.28 1.51 1.18 0.70 188.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4572 0.4457 0.4364 0.4253 0.4134 0.4135 0.4017 8.98%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.92 0.82 0.72 0.60 0.80 0.90 1.05 -
P/RPS 1.12 1.27 1.80 3.39 1.23 1.75 2.96 -47.59%
P/EPS 5.11 6.60 10.65 41.38 9.90 14.42 27.73 -67.51%
EY 19.55 15.16 9.39 2.42 10.10 6.94 3.61 207.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.27 0.36 0.41 0.49 -15.55%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 01/09/00 -
Price 1.10 0.95 0.94 0.70 0.77 1.05 0.95 -
P/RPS 1.34 1.47 2.36 3.95 1.18 2.04 2.67 -36.76%
P/EPS 6.11 7.64 13.91 48.28 9.53 16.82 25.09 -60.90%
EY 16.35 13.08 7.19 2.07 10.49 5.95 3.99 155.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.32 0.35 0.48 0.44 2.99%

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