[HIL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.74%
YoY- 320.97%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 138,969 76,490 95,372 67,650 53,010 29,550 38,736 23.70%
PBT 34,764 3,130 11,528 13,664 2,282 -1,658 7,742 28.41%
Tax -4,074 -1,492 -2,402 -1,922 420 224 -2,542 8.17%
NP 30,689 1,638 9,125 11,741 2,702 -1,434 5,200 34.39%
-
NP to SH 30,790 1,632 9,402 11,377 2,702 -1,434 5,200 34.46%
-
Tax Rate 11.72% 47.67% 20.84% 14.07% -18.40% - 32.83% -
Total Cost 108,280 74,852 86,246 55,909 50,308 30,985 33,536 21.55%
-
Net Worth 225,637 193,120 180,887 167,684 158,521 157,557 156,639 6.26%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 225,637 193,120 180,887 167,684 158,521 157,557 156,639 6.26%
NOSH 278,564 272,000 262,156 257,975 259,871 64,047 63,934 27.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 22.08% 2.14% 9.57% 17.36% 5.10% -4.85% 13.42% -
ROE 13.65% 0.85% 5.20% 6.78% 1.70% -0.91% 3.32% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.89 28.12 36.38 26.22 20.40 46.14 60.59 -3.18%
EPS 11.05 0.60 3.59 4.35 1.04 -2.24 8.13 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.71 0.69 0.65 0.61 2.46 2.45 -16.83%
Adjusted Per Share Value based on latest NOSH - 260,935
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.60 22.90 28.55 20.25 15.87 8.85 11.60 23.69%
EPS 9.22 0.49 2.81 3.41 0.81 -0.43 1.56 34.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6755 0.5781 0.5415 0.502 0.4746 0.4717 0.4689 6.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.57 0.36 0.28 0.50 1.03 0.80 -
P/RPS 0.60 2.03 0.99 1.07 2.45 2.23 1.32 -12.30%
P/EPS 2.71 95.00 10.04 6.35 48.08 -45.98 9.84 -19.32%
EY 36.84 1.05 9.96 15.75 2.08 -2.17 10.17 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.80 0.52 0.43 0.82 0.42 0.33 1.92%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 -
Price 0.28 0.47 0.41 0.22 0.49 1.47 0.80 -
P/RPS 0.56 1.67 1.13 0.84 2.40 3.19 1.32 -13.30%
P/EPS 2.53 78.33 11.43 4.99 47.12 -65.63 9.84 -20.24%
EY 39.48 1.28 8.75 20.05 2.12 -1.52 10.17 25.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.66 0.59 0.34 0.80 0.60 0.33 0.98%

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