[HIL] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -1.75%
YoY- 173.85%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 49,565 44,114 41,136 40,673 42,584 42,117 30,918 36.93%
PBT 11,107 8,445 6,431 5,465 5,525 4,907 3,072 135.38%
Tax -2,055 -1,428 -1,429 -418 -388 -712 -256 300.40%
NP 9,052 7,017 5,002 5,047 5,137 4,195 2,816 117.65%
-
NP to SH 9,066 7,017 5,002 5,047 5,137 4,195 2,816 117.87%
-
Tax Rate 18.50% 16.91% 22.22% 7.65% 7.02% 14.51% 8.33% -
Total Cost 40,513 37,097 36,134 35,626 37,447 37,922 28,102 27.58%
-
Net Worth 149,021 145,731 142,079 140,177 138,292 134,172 122,144 14.16%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 149,021 145,731 142,079 140,177 138,292 134,172 122,144 14.16%
NOSH 63,957 63,917 63,999 63,428 63,147 62,117 55,268 10.21%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 18.26% 15.91% 12.16% 12.41% 12.06% 9.96% 9.11% -
ROE 6.08% 4.82% 3.52% 3.60% 3.71% 3.13% 2.31% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 77.50 69.02 64.28 64.12 67.44 67.80 55.94 24.25%
EPS 14.18 10.98 7.82 7.96 8.13 6.75 5.10 97.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.28 2.22 2.21 2.19 2.16 2.21 3.58%
Adjusted Per Share Value based on latest NOSH - 63,428
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.84 13.21 12.31 12.18 12.75 12.61 9.26 36.90%
EPS 2.71 2.10 1.50 1.51 1.54 1.26 0.84 118.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4461 0.4363 0.4253 0.4196 0.414 0.4017 0.3657 14.15%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.82 0.72 0.60 0.80 0.90 1.05 1.48 -
P/RPS 1.06 1.04 0.93 1.25 1.33 1.55 2.65 -45.68%
P/EPS 5.78 6.56 7.68 10.05 11.06 15.55 29.05 -65.88%
EY 17.29 15.25 13.03 9.95 9.04 6.43 3.44 193.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.27 0.36 0.41 0.49 0.67 -35.11%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 01/09/00 - -
Price 0.95 0.94 0.70 0.77 1.05 0.95 0.00 -
P/RPS 1.23 1.36 1.09 1.20 1.56 1.40 0.00 -
P/EPS 6.70 8.56 8.96 9.68 12.91 14.07 0.00 -
EY 14.92 11.68 11.17 10.33 7.75 7.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.32 0.35 0.48 0.44 0.00 -

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