[HIL] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 32.53%
YoY- -189.34%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 81,394 57,978 49,782 28,134 33,904 51,012 44,130 10.73%
PBT 10,294 9,990 -1,340 -4,294 4,932 11,232 5,272 11.79%
Tax -2,472 -1,682 1,676 842 -1,068 -2,588 -568 27.76%
NP 7,822 8,308 336 -3,452 3,864 8,644 4,704 8.84%
-
NP to SH 8,076 8,142 336 -3,452 3,864 8,644 4,704 9.42%
-
Tax Rate 24.01% 16.84% - - 21.65% 23.04% 10.77% -
Total Cost 73,572 49,670 49,446 31,586 30,040 42,368 39,426 10.95%
-
Net Worth 179,140 159,438 156,369 156,618 154,815 145,771 134,172 4.93%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 179,140 159,438 156,369 156,618 154,815 145,771 134,172 4.93%
NOSH 262,207 253,076 129,230 63,925 63,973 63,934 62,117 27.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.61% 14.33% 0.67% -12.27% 11.40% 16.95% 10.66% -
ROE 4.51% 5.11% 0.21% -2.20% 2.50% 5.93% 3.51% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.04 22.91 38.52 44.01 53.00 79.79 71.04 -12.88%
EPS 3.08 3.12 0.26 -5.40 6.04 13.52 7.82 -14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6832 0.63 1.21 2.45 2.42 2.28 2.16 -17.44%
Adjusted Per Share Value based on latest NOSH - 63,857
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.53 17.47 15.00 8.48 10.22 15.37 13.30 10.73%
EPS 2.43 2.45 0.10 -1.04 1.16 2.60 1.42 9.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5398 0.4804 0.4712 0.4719 0.4665 0.4393 0.4043 4.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.36 0.31 0.47 0.74 0.99 0.72 1.05 -
P/RPS 1.16 1.35 1.22 1.68 1.87 0.90 1.48 -3.97%
P/EPS 11.69 9.64 180.77 -13.70 16.39 5.33 13.87 -2.80%
EY 8.56 10.38 0.55 -7.30 6.10 18.78 7.21 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.39 0.30 0.41 0.32 0.49 1.31%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 01/09/00 -
Price 0.35 0.29 0.40 1.32 0.94 0.94 0.95 -
P/RPS 1.13 1.27 1.04 3.00 1.77 1.18 1.34 -2.79%
P/EPS 11.36 9.01 153.85 -24.44 15.56 6.95 12.54 -1.63%
EY 8.80 11.09 0.65 -4.09 6.43 14.38 7.97 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.33 0.54 0.39 0.41 0.44 2.48%

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