[HIL] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 70.81%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 53,383 46,885 40,114 33,011 29,290 33,621 37,625 26.13%
PBT 2,503 832 -647 -882 -2,124 1,333 3,771 -23.81%
Tax 129 435 705 346 288 -634 -1,754 -
NP 2,632 1,267 58 -536 -1,836 699 2,017 19.31%
-
NP to SH 2,632 1,267 58 -536 -1,836 699 2,017 19.31%
-
Tax Rate -5.15% -52.28% - - - 47.56% 46.51% -
Total Cost 50,751 45,618 40,056 33,547 31,126 32,922 35,608 26.51%
-
Net Worth 159,133 159,716 133,636 105,000 156,636 127,450 156,450 1.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 159,133 159,716 133,636 105,000 156,636 127,450 156,450 1.13%
NOSH 256,666 261,830 133,636 105,000 64,459 63,725 63,857 151.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.93% 2.70% 0.14% -1.62% -6.27% 2.08% 5.36% -
ROE 1.65% 0.79% 0.04% -0.51% -1.17% 0.55% 1.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.80 17.91 30.02 31.44 45.44 52.76 58.92 -49.89%
EPS 1.03 0.48 0.04 -0.51 -2.85 1.10 3.16 -52.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 1.00 1.00 2.43 2.00 2.45 -59.82%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.98 14.04 12.01 9.88 8.77 10.07 11.26 26.15%
EPS 0.79 0.38 0.02 -0.16 -0.55 0.21 0.60 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4781 0.4001 0.3143 0.4689 0.3815 0.4684 1.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.50 0.47 0.65 1.37 1.03 0.74 -
P/RPS 1.97 2.79 1.57 2.07 3.02 1.95 1.26 34.52%
P/EPS 39.98 103.33 1,082.92 -127.33 -48.10 93.90 23.43 42.56%
EY 2.50 0.97 0.09 -0.79 -2.08 1.06 4.27 -29.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.47 0.65 0.56 0.52 0.30 68.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 -
Price 0.41 0.49 0.40 0.50 0.68 1.47 1.32 -
P/RPS 1.97 2.74 1.33 1.59 1.50 2.79 2.24 -8.17%
P/EPS 39.98 101.26 921.63 -97.95 -23.87 134.01 41.79 -2.89%
EY 2.50 0.99 0.11 -1.02 -4.19 0.75 2.39 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.40 0.50 0.28 0.74 0.54 14.24%

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