[HIL] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -190.15%
YoY- -353.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 83,696 58,156 37,472 22,588 28,872 45,316 10,866 40.50%
PBT 16,064 7,260 -500 -5,468 668 7,068 801 64.79%
Tax -2,940 -1,920 584 352 1,348 -3,356 172 -
NP 13,124 5,340 84 -5,116 2,016 3,712 973 54.25%
-
NP to SH 13,124 5,340 84 -5,116 2,016 3,712 973 54.25%
-
Tax Rate 18.30% 26.45% - - -201.80% 47.48% -21.47% -
Total Cost 70,572 52,816 37,388 27,704 26,856 41,604 9,893 38.72%
-
Net Worth 175,675 161,453 127,050 157,317 153,113 142,079 122,050 6.25%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 175,675 161,453 127,050 157,317 153,113 142,079 122,050 6.25%
NOSH 258,346 260,408 105,000 63,950 63,797 63,999 55,226 29.30%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.68% 9.18% 0.22% -22.65% 6.98% 8.19% 8.95% -
ROE 7.47% 3.31% 0.07% -3.25% 1.32% 2.61% 0.80% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.40 22.33 35.69 35.32 45.26 70.81 19.68 8.66%
EPS 5.08 1.96 0.08 -8.00 3.16 5.80 1.76 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.62 1.21 2.46 2.40 2.22 2.21 -17.82%
Adjusted Per Share Value based on latest NOSH - 63,950
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.06 17.41 11.22 6.76 8.64 13.57 3.25 40.53%
EPS 3.93 1.60 0.03 -1.53 0.60 1.11 0.29 54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.4833 0.3803 0.471 0.4584 0.4253 0.3654 6.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.34 0.65 0.73 1.15 0.60 1.48 -
P/RPS 1.17 1.52 1.82 2.07 2.54 0.85 7.52 -26.65%
P/EPS 7.48 16.58 812.50 -9.13 36.39 10.34 84.00 -33.16%
EY 13.37 6.03 0.12 -10.96 2.75 9.67 1.19 49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.30 0.48 0.27 0.67 -2.94%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 30/05/01 31/07/00 -
Price 0.35 0.26 0.50 0.65 1.11 0.70 0.98 -
P/RPS 1.08 1.16 1.40 1.84 2.45 0.99 4.98 -22.47%
P/EPS 6.89 12.68 625.00 -8.13 35.13 12.07 55.62 -29.38%
EY 14.51 7.89 0.16 -12.31 2.85 8.29 1.80 41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.41 0.26 0.46 0.32 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