[HIL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 74.64%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 112,080 104,227 57,368 71,529 50,738 39,758 22,163 30.98%
PBT 27,752 26,073 2,348 8,646 10,248 1,712 -1,244 -
Tax -2,350 -3,056 -1,119 -1,802 -1,442 315 168 -
NP 25,402 23,017 1,229 6,844 8,806 2,027 -1,076 -
-
NP to SH 25,553 23,093 1,224 7,052 8,533 2,027 -1,076 -
-
Tax Rate 8.47% 11.72% 47.66% 20.84% 14.07% -18.40% - -
Total Cost 86,678 81,210 56,139 64,685 41,932 37,731 23,239 24.50%
-
Net Worth 256,365 225,637 193,119 180,887 167,684 158,521 157,557 8.44%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 256,365 225,637 193,119 180,887 167,684 158,521 157,557 8.44%
NOSH 278,658 278,564 272,000 262,156 257,975 259,871 64,047 27.74%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.66% 22.08% 2.14% 9.57% 17.36% 5.10% -4.85% -
ROE 9.97% 10.23% 0.63% 3.90% 5.09% 1.28% -0.68% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.22 37.42 21.09 27.28 19.67 15.30 34.60 2.53%
EPS 9.17 8.29 0.45 2.69 3.26 0.78 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.81 0.71 0.69 0.65 0.61 2.46 -15.10%
Adjusted Per Share Value based on latest NOSH - 260,677
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.55 31.20 17.17 21.41 15.19 11.90 6.63 30.99%
EPS 7.65 6.91 0.37 2.11 2.55 0.61 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7675 0.6755 0.5781 0.5415 0.502 0.4746 0.4717 8.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.81 0.30 0.57 0.36 0.28 0.50 1.03 -
P/RPS 2.01 0.80 2.70 1.32 1.42 3.27 2.98 -6.34%
P/EPS 8.83 3.62 126.67 13.38 8.47 64.10 -61.31 -
EY 11.32 27.63 0.79 7.47 11.81 1.56 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.37 0.80 0.52 0.43 0.82 0.42 13.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 28/11/03 -
Price 0.86 0.28 0.47 0.41 0.22 0.49 1.47 -
P/RPS 2.14 0.75 2.23 1.50 1.12 3.20 4.25 -10.79%
P/EPS 9.38 3.38 104.44 15.24 6.65 62.82 -87.50 -
EY 10.66 29.61 0.96 6.56 15.03 1.59 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.35 0.66 0.59 0.34 0.80 0.60 7.57%

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