[HIL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -18.47%
YoY- -18.87%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 37,625 38,939 40,510 40,855 44,570 49,013 53,124 -20.59%
PBT 3,771 6,850 8,384 10,527 11,670 13,220 14,820 -59.94%
Tax -1,754 -2,958 -2,709 -3,172 -2,663 -2,247 -3,423 -36.04%
NP 2,017 3,892 5,675 7,355 9,007 10,973 11,397 -68.57%
-
NP to SH 2,017 3,892 5,675 7,355 9,021 10,987 11,411 -68.60%
-
Tax Rate 46.51% 43.18% 32.31% 30.13% 22.82% 17.00% 23.10% -
Total Cost 35,608 35,047 34,835 33,500 35,563 38,040 41,727 -10.05%
-
Net Worth 156,450 157,317 127,744 156,545 154,966 153,113 152,727 1.62%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 156,450 157,317 127,744 156,545 154,966 153,113 152,727 1.62%
NOSH 63,857 63,950 63,872 63,896 64,035 63,797 63,902 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.36% 10.00% 14.01% 18.00% 20.21% 22.39% 21.45% -
ROE 1.29% 2.47% 4.44% 4.70% 5.82% 7.18% 7.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.92 60.89 63.42 63.94 69.60 76.83 83.13 -20.55%
EPS 3.16 6.09 8.88 11.51 14.09 17.22 17.86 -68.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.46 2.00 2.45 2.42 2.40 2.39 1.67%
Adjusted Per Share Value based on latest NOSH - 63,896
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.26 11.66 12.13 12.23 13.34 14.67 15.90 -20.60%
EPS 0.60 1.17 1.70 2.20 2.70 3.29 3.42 -68.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4684 0.471 0.3824 0.4686 0.4639 0.4584 0.4572 1.63%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.74 0.73 0.69 0.80 0.99 1.15 0.92 -
P/RPS 1.26 1.20 1.09 1.25 1.42 1.50 1.11 8.84%
P/EPS 23.43 11.99 7.77 6.95 7.03 6.68 5.15 175.32%
EY 4.27 8.34 12.88 14.39 14.23 14.98 19.41 -63.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.35 0.33 0.41 0.48 0.38 -14.61%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 26/05/03 26/02/03 21/11/02 29/08/02 23/05/02 28/02/02 -
Price 1.32 0.65 0.72 0.80 0.94 1.11 1.10 -
P/RPS 2.24 1.07 1.14 1.25 1.35 1.44 1.32 42.40%
P/EPS 41.79 10.68 8.10 6.95 6.67 6.45 6.16 259.62%
EY 2.39 9.36 12.34 14.39 14.99 15.52 16.23 -72.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.36 0.33 0.39 0.46 0.46 11.31%

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