[HIL] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 40.28%
YoY- 67.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 49,013 53,124 49,565 44,114 41,136 40,673 42,584 9.83%
PBT 13,220 14,820 11,107 8,445 6,431 5,465 5,525 78.99%
Tax -2,247 -3,423 -2,055 -1,428 -1,429 -418 -388 222.83%
NP 10,973 11,397 9,052 7,017 5,002 5,047 5,137 65.93%
-
NP to SH 10,987 11,411 9,066 7,017 5,002 5,047 5,137 66.07%
-
Tax Rate 17.00% 23.10% 18.50% 16.91% 22.22% 7.65% 7.02% -
Total Cost 38,040 41,727 40,513 37,097 36,134 35,626 37,447 1.05%
-
Net Worth 153,113 152,727 149,021 145,731 142,079 140,177 138,292 7.02%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 153,113 152,727 149,021 145,731 142,079 140,177 138,292 7.02%
NOSH 63,797 63,902 63,957 63,917 63,999 63,428 63,147 0.68%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 22.39% 21.45% 18.26% 15.91% 12.16% 12.41% 12.06% -
ROE 7.18% 7.47% 6.08% 4.82% 3.52% 3.60% 3.71% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 76.83 83.13 77.50 69.02 64.28 64.12 67.44 9.08%
EPS 17.22 17.86 14.18 10.98 7.82 7.96 8.13 65.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.39 2.33 2.28 2.22 2.21 2.19 6.30%
Adjusted Per Share Value based on latest NOSH - 63,917
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 14.67 15.90 14.84 13.21 12.31 12.18 12.75 9.81%
EPS 3.29 3.42 2.71 2.10 1.50 1.51 1.54 65.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4584 0.4572 0.4461 0.4363 0.4253 0.4196 0.414 7.03%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.15 0.92 0.82 0.72 0.60 0.80 0.90 -
P/RPS 1.50 1.11 1.06 1.04 0.93 1.25 1.33 8.35%
P/EPS 6.68 5.15 5.78 6.56 7.68 10.05 11.06 -28.56%
EY 14.98 19.41 17.29 15.25 13.03 9.95 9.04 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.35 0.32 0.27 0.36 0.41 11.09%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 -
Price 1.11 1.10 0.95 0.94 0.70 0.77 1.05 -
P/RPS 1.44 1.32 1.23 1.36 1.09 1.20 1.56 -5.20%
P/EPS 6.45 6.16 6.70 8.56 8.96 9.68 12.91 -37.06%
EY 15.52 16.23 14.92 11.68 11.17 10.33 7.75 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.41 0.32 0.35 0.48 -2.79%

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