[HIL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 375.92%
YoY- -14.66%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 152,671 161,988 140,432 88,062 81,332 72,504 53,383 19.13%
PBT 24,302 38,258 31,870 9,972 11,315 15,016 2,503 46.03%
Tax -3,889 -2,419 -4,130 -2,164 -2,215 -2,190 129 -
NP 20,413 35,839 27,740 7,808 9,100 12,826 2,632 40.67%
-
NP to SH 21,162 35,804 27,724 7,767 9,101 12,703 2,632 41.51%
-
Tax Rate 16.00% 6.32% 12.96% 21.70% 19.58% 14.58% -5.15% -
Total Cost 132,258 126,149 112,692 80,254 72,232 59,678 50,751 17.29%
-
Net Worth 275,744 264,698 231,412 200,350 185,807 173,694 162,243 9.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 9,055 - - - - - -
Div Payout % - 25.29% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 275,744 264,698 231,412 200,350 185,807 173,694 162,243 9.23%
NOSH 278,529 278,630 278,809 274,452 261,700 259,244 261,683 1.04%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.37% 22.12% 19.75% 8.87% 11.19% 17.69% 4.93% -
ROE 7.67% 13.53% 11.98% 3.88% 4.90% 7.31% 1.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 54.81 58.14 50.37 32.09 31.08 27.97 20.40 17.89%
EPS 7.59 12.85 9.95 2.83 3.48 4.90 1.01 39.93%
DPS 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.83 0.73 0.71 0.67 0.62 8.10%
Adjusted Per Share Value based on latest NOSH - 278,425
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.70 48.49 42.04 26.36 24.35 21.71 15.98 19.13%
EPS 6.34 10.72 8.30 2.33 2.72 3.80 0.79 41.47%
DPS 0.00 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8255 0.7924 0.6928 0.5998 0.5562 0.52 0.4857 9.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.70 0.83 0.25 0.48 0.40 0.20 0.41 -
P/RPS 1.28 1.43 0.50 1.50 1.29 0.72 2.01 -7.24%
P/EPS 9.21 6.46 2.51 16.96 11.50 4.08 40.76 -21.94%
EY 10.85 15.48 39.77 5.90 8.69 24.50 2.45 28.13%
DY 0.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.30 0.66 0.56 0.30 0.66 1.22%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 -
Price 0.66 0.85 0.28 0.38 0.52 0.36 0.41 -
P/RPS 1.20 1.46 0.56 1.18 1.67 1.29 2.01 -8.23%
P/EPS 8.69 6.61 2.82 13.43 14.95 7.35 40.76 -22.69%
EY 11.51 15.12 35.51 7.45 6.69 13.61 2.45 29.39%
DY 0.00 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.34 0.52 0.73 0.54 0.66 0.25%

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