[HIL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 107.73%
YoY- 243.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 64,363 57,481 58,554 53,383 46,885 40,114 33,011 56.00%
PBT 11,047 8,157 4,443 2,503 832 -647 -882 -
Tax -1,636 -1,539 -497 129 435 705 346 -
NP 9,411 6,618 3,946 2,632 1,267 58 -536 -
-
NP to SH 9,197 6,594 3,946 2,632 1,267 58 -536 -
-
Tax Rate 14.81% 18.87% 11.19% -5.15% -52.28% - - -
Total Cost 54,952 50,863 54,608 50,751 45,618 40,056 33,547 38.91%
-
Net Worth 169,608 157,323 161,453 159,133 159,716 133,636 105,000 37.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 169,608 157,323 161,453 159,133 159,716 133,636 105,000 37.62%
NOSH 260,935 249,719 260,408 256,666 261,830 133,636 105,000 83.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.62% 11.51% 6.74% 4.93% 2.70% 0.14% -1.62% -
ROE 5.42% 4.19% 2.44% 1.65% 0.79% 0.04% -0.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.67 23.02 22.49 20.80 17.91 30.02 31.44 -14.91%
EPS 3.52 2.64 1.52 1.03 0.48 0.04 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.62 0.62 0.61 1.00 1.00 -24.94%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.27 17.21 17.53 15.98 14.04 12.01 9.88 56.04%
EPS 2.75 1.97 1.18 0.79 0.38 0.02 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5078 0.471 0.4833 0.4764 0.4781 0.4001 0.3143 37.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.28 0.31 0.34 0.41 0.50 0.47 0.65 -
P/RPS 1.14 1.35 1.51 1.97 2.79 1.57 2.07 -32.78%
P/EPS 7.94 11.74 22.44 39.98 103.33 1,082.92 -127.33 -
EY 12.59 8.52 4.46 2.50 0.97 0.09 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.66 0.82 0.47 0.65 -24.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 22/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.22 0.29 0.26 0.41 0.49 0.40 0.50 -
P/RPS 0.89 1.26 1.16 1.97 2.74 1.33 1.59 -32.05%
P/EPS 6.24 10.98 17.16 39.98 101.26 921.63 -97.95 -
EY 16.02 9.11 5.83 2.50 0.99 0.11 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.42 0.66 0.80 0.40 0.50 -22.65%

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