[HIL] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.32%
YoY- 815.67%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 26,440 36,205 40,764 31,364 32,099 31,666 22,810 10.33%
PBT 6,339 5,797 9,472 9,497 7,104 7,624 2,958 66.14%
Tax -614 -1,074 -1,587 -929 -540 -1,045 -755 -12.86%
NP 5,725 4,723 7,885 8,568 6,564 6,579 2,203 88.91%
-
NP to SH 5,722 4,631 7,864 8,588 6,641 6,543 2,221 87.82%
-
Tax Rate 9.69% 18.53% 16.75% 9.78% 7.60% 13.71% 25.52% -
Total Cost 20,715 31,482 32,879 22,796 25,535 25,087 20,607 0.34%
-
Net Worth 240,044 231,007 225,880 220,025 210,865 203,250 197,113 14.02%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 240,044 231,007 225,880 220,025 210,865 203,250 197,113 14.02%
NOSH 279,121 278,322 278,865 278,831 279,033 278,425 277,624 0.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 21.65% 13.05% 19.34% 27.32% 20.45% 20.78% 9.66% -
ROE 2.38% 2.00% 3.48% 3.90% 3.15% 3.22% 1.13% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.47 13.01 14.62 11.25 11.50 11.37 8.22 9.88%
EPS 2.05 1.66 2.82 3.08 2.38 2.35 0.80 87.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.81 0.7891 0.7557 0.73 0.71 13.61%
Adjusted Per Share Value based on latest NOSH - 278,831
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.92 10.84 12.20 9.39 9.61 9.48 6.83 10.36%
EPS 1.71 1.39 2.35 2.57 1.99 1.96 0.66 88.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.6916 0.6762 0.6587 0.6313 0.6085 0.5901 14.02%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.25 0.30 0.35 0.35 0.48 0.57 -
P/RPS 2.64 1.92 2.05 3.11 3.04 4.22 6.94 -47.46%
P/EPS 12.20 15.02 10.64 11.36 14.71 20.43 71.25 -69.13%
EY 8.20 6.66 9.40 8.80 6.80 4.90 1.40 224.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.37 0.44 0.46 0.66 0.80 -49.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 -
Price 0.30 0.28 0.28 0.34 0.38 0.38 0.47 -
P/RPS 3.17 2.15 1.92 3.02 3.30 3.34 5.72 -32.50%
P/EPS 14.63 16.83 9.93 11.04 15.97 16.17 58.75 -60.38%
EY 6.83 5.94 10.07 9.06 6.26 6.18 1.70 152.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.43 0.50 0.52 0.66 -34.45%

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