[HIL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.17%
YoY- 145.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 81,332 71,529 40,697 20,924 72,504 50,738 28,989 98.54%
PBT 11,315 8,646 5,147 4,016 15,016 10,248 4,995 72.22%
Tax -2,215 -1,802 -1,236 -735 -2,190 -1,442 -841 90.37%
NP 9,100 6,844 3,911 3,281 12,826 8,806 4,154 68.43%
-
NP to SH 9,101 7,052 4,038 3,281 12,703 8,533 4,071 70.72%
-
Tax Rate 19.58% 20.84% 24.01% 18.30% 14.58% 14.07% 16.84% -
Total Cost 72,232 64,685 36,786 17,643 59,678 41,932 24,835 103.36%
-
Net Worth 185,807 180,887 179,140 175,675 173,694 167,684 159,438 10.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 185,807 180,887 179,140 175,675 173,694 167,684 159,438 10.71%
NOSH 261,700 262,156 262,207 258,346 259,244 257,975 253,076 2.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.19% 9.57% 9.61% 15.68% 17.69% 17.36% 14.33% -
ROE 4.90% 3.90% 2.25% 1.87% 7.31% 5.09% 2.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.08 27.28 15.52 8.10 27.97 19.67 11.45 94.23%
EPS 3.48 2.69 1.54 1.27 4.90 3.26 1.56 70.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.6832 0.68 0.67 0.65 0.63 8.27%
Adjusted Per Share Value based on latest NOSH - 258,346
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.35 21.41 12.18 6.26 21.71 15.19 8.68 98.53%
EPS 2.72 2.11 1.21 0.98 3.80 2.55 1.22 70.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5562 0.5415 0.5363 0.5259 0.52 0.502 0.4773 10.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.36 0.36 0.38 0.20 0.28 0.31 -
P/RPS 1.29 1.32 2.32 4.69 0.72 1.42 2.71 -38.95%
P/EPS 11.50 13.38 23.38 29.92 4.08 8.47 19.27 -29.04%
EY 8.69 7.47 4.28 3.34 24.50 11.81 5.19 40.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.53 0.56 0.30 0.43 0.49 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 -
Price 0.52 0.41 0.35 0.35 0.36 0.22 0.29 -
P/RPS 1.67 1.50 2.26 4.32 1.29 1.12 2.53 -24.13%
P/EPS 14.95 15.24 22.73 27.56 7.35 6.65 18.03 -11.70%
EY 6.69 6.56 4.40 3.63 13.61 15.03 5.55 13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.51 0.51 0.54 0.34 0.46 35.93%

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