[HIL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 102.76%
YoY- 101.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 13,625 14,867 15,523 9,368 7,127 8,096 8,420 37.63%
PBT 791 2,382 -545 -125 -880 903 -780 -
Tax -186 -523 692 146 120 -253 333 -
NP 605 1,859 147 21 -760 650 -447 -
-
NP to SH 605 1,859 147 21 -760 650 -447 -
-
Tax Rate 23.51% 21.96% - - - 28.02% - -
Total Cost 13,020 13,008 15,376 9,347 7,887 7,446 8,867 29.03%
-
Net Worth 159,133 159,716 161,700 127,050 156,636 156,764 156,450 1.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 159,133 159,716 161,700 127,050 156,636 156,764 156,450 1.13%
NOSH 256,666 261,830 133,636 105,000 64,459 63,725 63,857 151.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.44% 12.50% 0.95% 0.22% -10.66% 8.03% -5.31% -
ROE 0.38% 1.16% 0.09% 0.02% -0.49% 0.41% -0.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.31 5.68 11.62 8.92 11.06 12.70 13.19 -45.32%
EPS 0.23 0.71 0.11 0.02 -0.30 1.02 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 1.21 1.21 2.43 2.46 2.45 -59.82%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.08 4.45 4.65 2.80 2.13 2.42 2.52 37.68%
EPS 0.18 0.56 0.04 0.01 -0.23 0.19 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4781 0.4841 0.3803 0.4689 0.4693 0.4684 1.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.50 0.47 0.65 1.37 1.03 0.74 -
P/RPS 7.72 8.81 4.05 7.29 12.39 8.11 5.61 23.59%
P/EPS 173.94 70.42 427.27 3,250.00 -116.20 100.98 -105.71 -
EY 0.57 1.42 0.23 0.03 -0.86 0.99 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.39 0.54 0.56 0.42 0.30 68.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 -
Price 0.41 0.49 0.40 0.50 0.68 1.47 1.32 -
P/RPS 7.72 8.63 3.44 5.60 6.15 11.57 10.01 -15.83%
P/EPS 173.94 69.01 363.64 2,500.00 -57.67 144.12 -188.57 -
EY 0.57 1.45 0.27 0.04 -1.73 0.69 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.33 0.41 0.28 0.60 0.54 14.24%

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