[HIL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 59.64%
YoY- 140.02%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 19,773 20,924 21,766 21,749 14,450 14,539 13,625 28.26%
PBT 1,131 4,016 4,768 5,272 3,169 1,815 791 27.00%
Tax -501 -735 -475 -620 -350 -480 -186 93.94%
NP 630 3,281 4,293 4,652 2,819 1,335 605 2.74%
-
NP to SH 723 3,281 4,293 4,462 2,795 1,335 605 12.64%
-
Tax Rate 44.30% 18.30% 9.96% 11.76% 11.04% 26.45% 23.51% -
Total Cost 19,143 17,643 17,473 17,097 11,631 13,204 13,020 29.39%
-
Net Worth 176,411 175,675 175,384 169,608 157,323 161,453 159,133 7.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 176,411 175,675 175,384 169,608 157,323 161,453 159,133 7.13%
NOSH 258,214 258,346 261,768 260,935 249,719 260,408 256,666 0.40%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.19% 15.68% 19.72% 21.39% 19.51% 9.18% 4.44% -
ROE 0.41% 1.87% 2.45% 2.63% 1.78% 0.83% 0.38% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.66 8.10 8.31 8.34 5.79 5.58 5.31 27.75%
EPS 0.28 1.27 1.64 1.71 1.07 0.49 0.23 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.68 0.67 0.65 0.63 0.62 0.62 6.70%
Adjusted Per Share Value based on latest NOSH - 260,935
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.92 6.26 6.52 6.51 4.33 4.35 4.08 28.25%
EPS 0.22 0.98 1.29 1.34 0.84 0.40 0.18 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5281 0.5259 0.525 0.5078 0.471 0.4833 0.4764 7.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.36 0.38 0.20 0.28 0.31 0.34 0.41 -
P/RPS 4.70 4.69 2.41 3.36 5.36 6.09 7.72 -28.23%
P/EPS 128.57 29.92 12.20 16.37 27.70 66.32 173.94 -18.29%
EY 0.78 3.34 8.20 6.11 3.61 1.51 0.57 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.30 0.43 0.49 0.55 0.66 -13.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 27/02/06 29/11/05 29/08/05 30/05/05 22/02/05 -
Price 0.35 0.35 0.36 0.22 0.29 0.26 0.41 -
P/RPS 4.57 4.32 4.33 2.64 5.01 4.66 7.72 -29.56%
P/EPS 125.00 27.56 21.95 12.87 25.91 50.72 173.94 -19.81%
EY 0.80 3.63 4.56 7.77 3.86 1.97 0.57 25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.54 0.34 0.46 0.42 0.66 -15.83%

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