[HIL] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.87%
YoY- 382.64%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 140,432 88,062 81,332 72,504 53,383 29,290 40,510 22.99%
PBT 31,870 9,972 11,315 15,016 2,503 -2,124 8,384 24.90%
Tax -4,130 -2,164 -2,215 -2,190 129 288 -2,709 7.27%
NP 27,740 7,808 9,100 12,826 2,632 -1,836 5,675 30.24%
-
NP to SH 27,724 7,767 9,101 12,703 2,632 -1,836 5,675 30.22%
-
Tax Rate 12.96% 21.70% 19.58% 14.58% -5.15% - 32.31% -
Total Cost 112,692 80,254 72,232 59,678 50,751 31,126 34,835 21.59%
-
Net Worth 231,412 200,350 185,807 173,694 162,243 156,252 158,510 6.50%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 231,412 200,350 185,807 173,694 162,243 156,252 158,510 6.50%
NOSH 278,809 274,452 261,700 259,244 261,683 64,037 63,915 27.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.75% 8.87% 11.19% 17.69% 4.93% -6.27% 14.01% -
ROE 11.98% 3.88% 4.90% 7.31% 1.62% -1.18% 3.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.37 32.09 31.08 27.97 20.40 45.74 63.38 -3.75%
EPS 9.95 2.83 3.48 4.90 1.01 -0.72 8.88 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.73 0.71 0.67 0.62 2.44 2.48 -16.66%
Adjusted Per Share Value based on latest NOSH - 261,768
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.04 26.36 24.35 21.71 15.98 8.77 12.13 22.99%
EPS 8.30 2.33 2.72 3.80 0.79 -0.55 1.70 30.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6928 0.5998 0.5562 0.52 0.4857 0.4678 0.4745 6.50%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.25 0.48 0.40 0.20 0.41 1.37 0.69 -
P/RPS 0.50 1.50 1.29 0.72 2.01 3.00 1.09 -12.17%
P/EPS 2.51 16.96 11.50 4.08 40.76 -47.78 7.77 -17.15%
EY 39.77 5.90 8.69 24.50 2.45 -2.09 12.87 20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.66 0.56 0.30 0.66 0.56 0.28 1.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.28 0.38 0.52 0.36 0.41 0.68 0.72 -
P/RPS 0.56 1.18 1.67 1.29 2.01 1.49 1.14 -11.16%
P/EPS 2.82 13.43 14.95 7.35 40.76 -23.72 8.11 -16.12%
EY 35.51 7.45 6.69 13.61 2.45 -4.22 12.33 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.73 0.54 0.66 0.28 0.29 2.68%

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