[HIL] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 9.13%
YoY- -50.63%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
Revenue 72,504 53,383 29,290 40,510 52,589 40,673 52,847 -0.33%
PBT 15,016 2,503 -2,124 8,384 15,114 5,465 2,451 -1.92%
Tax -2,190 129 288 -2,709 -3,619 -418 1,199 -
NP 12,826 2,632 -1,836 5,675 11,495 5,047 3,650 -1.33%
-
NP to SH 12,703 2,632 -1,836 5,675 11,495 5,047 3,650 -1.32%
-
Tax Rate 14.58% -5.15% - 32.31% 23.94% 7.65% -48.92% -
Total Cost 59,678 50,751 31,126 34,835 41,094 35,626 49,197 -0.20%
-
Net Worth 173,694 162,243 156,252 158,510 152,712 138,091 90,758 -0.69%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
Net Worth 173,694 162,243 156,252 158,510 152,712 138,091 90,758 -0.69%
NOSH 259,244 261,683 64,037 63,915 63,896 62,484 32,764 -2.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
NP Margin 17.69% 4.93% -6.27% 14.01% 21.86% 12.41% 6.91% -
ROE 7.31% 1.62% -1.18% 3.58% 7.53% 3.65% 4.02% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
RPS 27.97 20.40 45.74 63.38 82.30 65.09 161.29 1.89%
EPS 4.90 1.01 -0.72 8.88 17.99 8.22 11.14 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 2.44 2.48 2.39 2.21 2.77 1.53%
Adjusted Per Share Value based on latest NOSH - 63,872
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
RPS 21.71 15.98 8.77 12.13 15.74 12.18 15.82 -0.33%
EPS 3.80 0.79 -0.55 1.70 3.44 1.51 1.09 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4857 0.4678 0.4745 0.4572 0.4134 0.2717 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.20 0.41 1.37 0.69 0.92 0.80 0.00 -
P/RPS 0.72 2.01 3.00 1.09 1.12 1.23 0.00 -100.00%
P/EPS 4.08 40.76 -47.78 7.77 5.11 9.90 0.00 -100.00%
EY 24.50 2.45 -2.09 12.87 19.55 10.10 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.66 0.56 0.28 0.38 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/03/99 CAGR
Date 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 - -
Price 0.36 0.41 0.68 0.72 1.10 0.77 0.00 -
P/RPS 1.29 2.01 1.49 1.14 1.34 1.18 0.00 -100.00%
P/EPS 7.35 40.76 -23.72 8.11 6.11 9.53 0.00 -100.00%
EY 13.61 2.45 -4.22 12.33 16.35 10.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.28 0.29 0.46 0.35 0.00 -100.00%

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