[HIL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -216.92%
YoY- -142.82%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 14,867 15,523 9,368 7,127 8,096 8,420 5,647 90.32%
PBT 2,382 -545 -125 -880 903 -780 -1,367 -
Tax -523 692 146 120 -253 333 88 -
NP 1,859 147 21 -760 650 -447 -1,279 -
-
NP to SH 1,859 147 21 -760 650 -447 -1,279 -
-
Tax Rate 21.96% - - - 28.02% - - -
Total Cost 13,008 15,376 9,347 7,887 7,446 8,867 6,926 52.05%
-
Net Worth 159,716 161,700 127,050 156,636 156,764 156,450 157,317 1.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 159,716 161,700 127,050 156,636 156,764 156,450 157,317 1.01%
NOSH 261,830 133,636 105,000 64,459 63,725 63,857 63,950 155.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.50% 0.95% 0.22% -10.66% 8.03% -5.31% -22.65% -
ROE 1.16% 0.09% 0.02% -0.49% 0.41% -0.29% -0.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.68 11.62 8.92 11.06 12.70 13.19 8.83 -25.42%
EPS 0.71 0.11 0.02 -0.30 1.02 -0.70 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 1.21 1.21 2.43 2.46 2.45 2.46 -60.42%
Adjusted Per Share Value based on latest NOSH - 64,459
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.48 4.68 2.82 2.15 2.44 2.54 1.70 90.45%
EPS 0.56 0.04 0.01 -0.23 0.20 -0.13 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4813 0.4873 0.3828 0.472 0.4724 0.4714 0.4741 1.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.47 0.65 1.37 1.03 0.74 0.73 -
P/RPS 8.81 4.05 7.29 12.39 8.11 5.61 8.27 4.29%
P/EPS 70.42 427.27 3,250.00 -116.20 100.98 -105.71 -36.50 -
EY 1.42 0.23 0.03 -0.86 0.99 -0.95 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.54 0.56 0.42 0.30 0.30 95.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 -
Price 0.49 0.40 0.50 0.68 1.47 1.32 0.65 -
P/RPS 8.63 3.44 5.60 6.15 11.57 10.01 7.36 11.16%
P/EPS 69.01 363.64 2,500.00 -57.67 144.12 -188.57 -32.50 -
EY 1.45 0.27 0.04 -1.73 0.69 -0.53 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.33 0.41 0.28 0.60 0.54 0.26 111.11%

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