[HIL] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 700.0%
YoY- 109.73%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 34,558 40,697 28,989 24,891 14,067 16,952 25,506 5.18%
PBT -610 5,147 4,995 -670 -2,147 2,466 5,616 -
Tax -364 -1,236 -841 838 421 -534 -1,294 -19.04%
NP -974 3,911 4,154 168 -1,726 1,932 4,322 -
-
NP to SH -997 4,038 4,071 168 -1,726 1,932 4,322 -
-
Tax Rate - 24.01% 16.84% - - 21.65% 23.04% -
Total Cost 35,532 36,786 24,835 24,723 15,793 15,020 21,184 8.99%
-
Net Worth 188,621 179,140 159,438 156,369 156,618 154,815 145,771 4.38%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 188,621 179,140 159,438 156,369 156,618 154,815 145,771 4.38%
NOSH 269,459 262,207 253,076 129,230 63,925 63,973 63,934 27.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.82% 9.61% 14.33% 0.67% -12.27% 11.40% 16.95% -
ROE -0.53% 2.25% 2.55% 0.11% -1.10% 1.25% 2.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.82 15.52 11.45 19.26 22.01 26.50 39.89 -17.22%
EPS -0.37 1.54 1.56 0.13 -2.70 3.02 6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6832 0.63 1.21 2.45 2.42 2.28 -17.85%
Adjusted Per Share Value based on latest NOSH - 133,636
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.35 12.18 8.68 7.45 4.21 5.07 7.64 5.18%
EPS -0.30 1.21 1.22 0.05 -0.52 0.58 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.5363 0.4773 0.4681 0.4689 0.4635 0.4364 4.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.44 0.36 0.31 0.47 0.74 0.99 0.72 -
P/RPS 3.43 2.32 2.71 2.44 3.36 3.74 1.80 11.33%
P/EPS -118.92 23.38 19.27 361.54 -27.41 32.78 10.65 -
EY -0.84 4.28 5.19 0.28 -3.65 3.05 9.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.49 0.39 0.30 0.41 0.32 11.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 23/08/01 -
Price 0.50 0.35 0.29 0.40 1.32 0.94 0.94 -
P/RPS 3.90 2.26 2.53 2.08 6.00 3.55 2.36 8.72%
P/EPS -135.14 22.73 18.03 307.69 -48.89 31.13 13.91 -
EY -0.74 4.40 5.55 0.32 -2.05 3.21 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.46 0.33 0.54 0.39 0.41 9.57%

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