[HIL] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.85%
YoY- 220.09%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 12,100 9,734 7,218 11,268 15,815 14,177 11,329 4.48%
PBT 3,341 2,299 167 5,014 4,484 3,849 1,767 52.84%
Tax -1,373 -871 337 -1,461 -864 -455 -839 38.82%
NP 1,968 1,428 504 3,553 3,620 3,394 928 64.98%
-
NP to SH 1,968 1,428 504 3,553 3,620 3,394 928 64.98%
-
Tax Rate 41.10% 37.89% -201.80% 29.14% 19.27% 11.82% 47.48% -
Total Cost 10,132 8,306 6,714 7,715 12,195 10,783 10,401 -1.73%
-
Net Worth 156,545 154,966 153,113 152,727 149,021 145,731 142,079 6.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 156,545 154,966 153,113 152,727 149,021 145,731 142,079 6.67%
NOSH 63,896 64,035 63,797 63,902 63,957 63,917 63,999 -0.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.26% 14.67% 6.98% 31.53% 22.89% 23.94% 8.19% -
ROE 1.26% 0.92% 0.33% 2.33% 2.43% 2.33% 0.65% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.94 15.20 11.31 17.63 24.73 22.18 17.70 4.61%
EPS 3.08 2.23 0.79 5.56 5.66 5.31 1.45 65.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.42 2.40 2.39 2.33 2.28 2.22 6.78%
Adjusted Per Share Value based on latest NOSH - 63,902
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.65 2.93 2.18 3.40 4.77 4.27 3.41 4.63%
EPS 0.59 0.43 0.15 1.07 1.09 1.02 0.28 64.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.467 0.4614 0.4602 0.4491 0.4391 0.4281 6.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.80 0.99 1.15 0.92 0.82 0.72 0.60 -
P/RPS 4.22 6.51 10.16 5.22 3.32 3.25 3.39 15.70%
P/EPS 25.97 44.39 145.57 16.55 14.49 13.56 41.38 -26.67%
EY 3.85 2.25 0.69 6.04 6.90 7.38 2.42 36.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.48 0.38 0.35 0.32 0.27 14.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 -
Price 0.80 0.94 1.11 1.10 0.95 0.94 0.70 -
P/RPS 4.22 6.18 9.81 6.24 3.84 4.24 3.95 4.50%
P/EPS 25.97 42.15 140.51 19.78 16.78 17.70 48.28 -33.83%
EY 3.85 2.37 0.71 5.05 5.96 5.65 2.07 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.46 0.46 0.41 0.41 0.32 2.07%

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