[HIL] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -362.66%
YoY- -132.35%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,885 40,114 33,011 29,290 33,621 37,625 38,939 13.14%
PBT 832 -647 -882 -2,124 1,333 3,771 6,850 -75.37%
Tax 435 705 346 288 -634 -1,754 -2,958 -
NP 1,267 58 -536 -1,836 699 2,017 3,892 -52.58%
-
NP to SH 1,267 58 -536 -1,836 699 2,017 3,892 -52.58%
-
Tax Rate -52.28% - - - 47.56% 46.51% 43.18% -
Total Cost 45,618 40,056 33,547 31,126 32,922 35,608 35,047 19.15%
-
Net Worth 159,716 133,636 105,000 156,636 127,450 156,450 157,317 1.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 159,716 133,636 105,000 156,636 127,450 156,450 157,317 1.01%
NOSH 261,830 133,636 105,000 64,459 63,725 63,857 63,950 155.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.70% 0.14% -1.62% -6.27% 2.08% 5.36% 10.00% -
ROE 0.79% 0.04% -0.51% -1.17% 0.55% 1.29% 2.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.91 30.02 31.44 45.44 52.76 58.92 60.89 -55.67%
EPS 0.48 0.04 -0.51 -2.85 1.10 3.16 6.09 -81.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 1.00 1.00 2.43 2.00 2.45 2.46 -60.42%
Adjusted Per Share Value based on latest NOSH - 64,459
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.04 12.01 9.88 8.77 10.07 11.26 11.66 13.14%
EPS 0.38 0.02 -0.16 -0.55 0.21 0.60 1.17 -52.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.4001 0.3143 0.4689 0.3815 0.4684 0.471 0.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.47 0.65 1.37 1.03 0.74 0.73 -
P/RPS 2.79 1.57 2.07 3.02 1.95 1.26 1.20 75.23%
P/EPS 103.33 1,082.92 -127.33 -48.10 93.90 23.43 11.99 318.69%
EY 0.97 0.09 -0.79 -2.08 1.06 4.27 8.34 -76.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.47 0.65 0.56 0.52 0.30 0.30 95.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 26/05/03 -
Price 0.49 0.40 0.50 0.68 1.47 1.32 0.65 -
P/RPS 2.74 1.33 1.59 1.50 2.79 2.24 1.07 86.85%
P/EPS 101.26 921.63 -97.95 -23.87 134.01 41.79 10.68 346.13%
EY 0.99 0.11 -1.02 -4.19 0.75 2.39 9.36 -77.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.40 0.50 0.28 0.74 0.54 0.26 111.11%

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