[HIL] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -97.77%
YoY- -93.81%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 46,346 26,440 32,099 14,008 20,924 14,539 9,368 30.51%
PBT 10,913 6,339 7,104 503 4,016 1,815 -125 -
Tax -1,775 -614 -540 -278 -735 -480 146 -
NP 9,138 5,725 6,564 225 3,281 1,335 21 175.15%
-
NP to SH 9,188 5,722 6,641 203 3,281 1,335 21 175.40%
-
Tax Rate 16.27% 9.69% 7.60% 55.27% 18.30% 26.45% - -
Total Cost 37,208 20,715 25,535 13,783 17,643 13,204 9,347 25.87%
-
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 127,050 13.57%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 272,855 240,044 210,865 177,625 175,675 161,453 127,050 13.57%
NOSH 278,424 279,121 279,033 253,750 258,346 260,408 105,000 17.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.72% 21.65% 20.45% 1.61% 15.68% 9.18% 0.22% -
ROE 3.37% 2.38% 3.15% 0.11% 1.87% 0.83% 0.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.65 9.47 11.50 5.52 8.10 5.58 8.92 10.95%
EPS 3.30 2.05 2.38 0.08 1.27 0.49 0.02 134.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.86 0.7557 0.70 0.68 0.62 1.21 -3.45%
Adjusted Per Share Value based on latest NOSH - 253,750
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.87 7.92 9.61 4.19 6.26 4.35 2.80 30.54%
EPS 2.75 1.71 1.99 0.06 0.98 0.40 0.01 154.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8168 0.7186 0.6313 0.5318 0.5259 0.4833 0.3803 13.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.88 0.25 0.35 0.51 0.38 0.34 0.65 -
P/RPS 5.29 2.64 3.04 9.24 4.69 6.09 7.29 -5.20%
P/EPS 26.67 12.20 14.71 637.50 29.92 66.32 3,250.00 -55.07%
EY 3.75 8.20 6.80 0.16 3.34 1.51 0.03 123.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.29 0.46 0.73 0.56 0.55 0.54 8.88%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 29/05/08 30/05/07 26/05/06 30/05/05 28/05/04 -
Price 0.76 0.30 0.38 0.38 0.35 0.26 0.50 -
P/RPS 4.57 3.17 3.30 6.88 4.32 4.66 5.60 -3.32%
P/EPS 23.03 14.63 15.97 475.00 27.56 50.72 2,500.00 -54.19%
EY 4.34 6.83 6.26 0.21 3.63 1.97 0.04 118.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.35 0.50 0.54 0.51 0.42 0.41 11.30%

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