[HIL] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 102.89%
YoY- 6257.14%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 128,396 56,032 83,696 58,156 37,472 22,588 28,872 28.20%
PBT 28,416 2,012 16,064 7,260 -500 -5,468 668 86.73%
Tax -2,160 -1,112 -2,940 -1,920 584 352 1,348 -
NP 26,256 900 13,124 5,340 84 -5,116 2,016 53.32%
-
NP to SH 26,564 812 13,124 5,340 84 -5,116 2,016 53.62%
-
Tax Rate 7.60% 55.27% 18.30% 26.45% - - -201.80% -
Total Cost 102,140 55,132 70,572 52,816 37,388 27,704 26,856 24.91%
-
Net Worth 210,865 177,625 175,675 161,453 127,050 157,317 153,113 5.47%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 210,865 177,625 175,675 161,453 127,050 157,317 153,113 5.47%
NOSH 279,033 253,750 258,346 260,408 105,000 63,950 63,797 27.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.45% 1.61% 15.68% 9.18% 0.22% -22.65% 6.98% -
ROE 12.60% 0.46% 7.47% 3.31% 0.07% -3.25% 1.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.01 22.08 32.40 22.33 35.69 35.32 45.26 0.27%
EPS 9.52 0.32 5.08 1.96 0.08 -8.00 3.16 20.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 0.70 0.68 0.62 1.21 2.46 2.40 -17.50%
Adjusted Per Share Value based on latest NOSH - 260,408
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 38.44 16.77 25.06 17.41 11.22 6.76 8.64 28.21%
EPS 7.95 0.24 3.93 1.60 0.03 -1.53 0.60 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6313 0.5318 0.5259 0.4833 0.3803 0.471 0.4584 5.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.35 0.51 0.38 0.34 0.65 0.73 1.15 -
P/RPS 0.76 2.31 1.17 1.52 1.82 2.07 2.54 -18.20%
P/EPS 3.68 159.38 7.48 16.58 812.50 -9.13 36.39 -31.71%
EY 27.20 0.63 13.37 6.03 0.12 -10.96 2.75 46.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.73 0.56 0.55 0.54 0.30 0.48 -0.70%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 -
Price 0.38 0.38 0.35 0.26 0.50 0.65 1.11 -
P/RPS 0.83 1.72 1.08 1.16 1.40 1.84 2.45 -16.49%
P/EPS 3.99 118.75 6.89 12.68 625.00 -8.13 35.13 -30.38%
EY 25.05 0.84 14.51 7.89 0.16 -12.31 2.85 43.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.51 0.42 0.41 0.26 0.46 1.39%

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