[HIL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.5%
YoY- 3171.43%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,205 40,764 31,364 32,099 31,666 22,810 20,550 45.62%
PBT 5,797 9,472 9,497 7,104 7,624 2,958 -1,113 -
Tax -1,074 -1,587 -929 -540 -1,045 -755 -86 434.17%
NP 4,723 7,885 8,568 6,564 6,579 2,203 -1,199 -
-
NP to SH 4,631 7,864 8,588 6,641 6,543 2,221 -1,200 -
-
Tax Rate 18.53% 16.75% 9.78% 7.60% 13.71% 25.52% - -
Total Cost 31,482 32,879 22,796 25,535 25,087 20,607 21,749 27.81%
-
Net Worth 231,007 225,880 220,025 210,865 203,250 197,113 195,348 11.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 231,007 225,880 220,025 210,865 203,250 197,113 195,348 11.76%
NOSH 278,322 278,865 278,831 279,033 278,425 277,624 279,069 -0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.05% 19.34% 27.32% 20.45% 20.78% 9.66% -5.83% -
ROE 2.00% 3.48% 3.90% 3.15% 3.22% 1.13% -0.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.01 14.62 11.25 11.50 11.37 8.22 7.36 45.94%
EPS 1.66 2.82 3.08 2.38 2.35 0.80 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.7891 0.7557 0.73 0.71 0.70 11.96%
Adjusted Per Share Value based on latest NOSH - 279,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.84 12.20 9.39 9.61 9.48 6.83 6.15 45.66%
EPS 1.39 2.35 2.57 1.99 1.96 0.66 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6916 0.6762 0.6587 0.6313 0.6085 0.5901 0.5848 11.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.30 0.35 0.35 0.48 0.57 0.44 -
P/RPS 1.92 2.05 3.11 3.04 4.22 6.94 5.98 -52.94%
P/EPS 15.02 10.64 11.36 14.71 20.43 71.25 -102.33 -
EY 6.66 9.40 8.80 6.80 4.90 1.40 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.44 0.46 0.66 0.80 0.63 -38.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 -
Price 0.28 0.28 0.34 0.38 0.38 0.47 0.50 -
P/RPS 2.15 1.92 3.02 3.30 3.34 5.72 6.79 -53.38%
P/EPS 16.83 9.93 11.04 15.97 16.17 58.75 -116.28 -
EY 5.94 10.07 9.06 6.26 6.18 1.70 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.50 0.52 0.66 0.71 -38.65%

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