[HIL] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.72%
YoY- 119.65%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,510 40,855 44,570 49,013 53,124 49,565 44,114 -5.50%
PBT 8,384 10,527 11,670 13,220 14,820 11,107 8,445 -0.48%
Tax -2,709 -3,172 -2,663 -2,247 -3,423 -2,055 -1,428 53.06%
NP 5,675 7,355 9,007 10,973 11,397 9,052 7,017 -13.16%
-
NP to SH 5,675 7,355 9,021 10,987 11,411 9,066 7,017 -13.16%
-
Tax Rate 32.31% 30.13% 22.82% 17.00% 23.10% 18.50% 16.91% -
Total Cost 34,835 33,500 35,563 38,040 41,727 40,513 37,097 -4.09%
-
Net Worth 127,744 156,545 154,966 153,113 152,727 149,021 145,731 -8.38%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 127,744 156,545 154,966 153,113 152,727 149,021 145,731 -8.38%
NOSH 63,872 63,896 64,035 63,797 63,902 63,957 63,917 -0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.01% 18.00% 20.21% 22.39% 21.45% 18.26% 15.91% -
ROE 4.44% 4.70% 5.82% 7.18% 7.47% 6.08% 4.82% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 63.42 63.94 69.60 76.83 83.13 77.50 69.02 -5.47%
EPS 8.88 11.51 14.09 17.22 17.86 14.18 10.98 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.45 2.42 2.40 2.39 2.33 2.28 -8.34%
Adjusted Per Share Value based on latest NOSH - 63,797
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.13 12.23 13.34 14.67 15.90 14.84 13.21 -5.51%
EPS 1.70 2.20 2.70 3.29 3.42 2.71 2.10 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3824 0.4686 0.4639 0.4584 0.4572 0.4461 0.4363 -8.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.69 0.80 0.99 1.15 0.92 0.82 0.72 -
P/RPS 1.09 1.25 1.42 1.50 1.11 1.06 1.04 3.17%
P/EPS 7.77 6.95 7.03 6.68 5.15 5.78 6.56 11.91%
EY 12.88 14.39 14.23 14.98 19.41 17.29 15.25 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.41 0.48 0.38 0.35 0.32 6.13%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 21/11/02 29/08/02 23/05/02 28/02/02 29/11/01 23/08/01 -
Price 0.72 0.80 0.94 1.11 1.10 0.95 0.94 -
P/RPS 1.14 1.25 1.35 1.44 1.32 1.23 1.36 -11.06%
P/EPS 8.10 6.95 6.67 6.45 6.16 6.70 8.56 -3.60%
EY 12.34 14.39 14.99 15.52 16.23 14.92 11.68 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.39 0.46 0.46 0.41 0.41 -8.28%

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