[HIL] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 109.36%
YoY- 1801.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 31,364 20,550 19,773 14,450 15,523 8,420 9,734 21.51%
PBT 9,497 -1,113 1,131 3,169 -545 -780 2,299 26.64%
Tax -929 -86 -501 -350 692 333 -871 1.07%
NP 8,568 -1,199 630 2,819 147 -447 1,428 34.76%
-
NP to SH 8,588 -1,200 723 2,795 147 -447 1,428 34.81%
-
Tax Rate 9.78% - 44.30% 11.04% - - 37.89% -
Total Cost 22,796 21,749 19,143 11,631 15,376 8,867 8,306 18.30%
-
Net Worth 220,025 195,348 176,411 157,323 161,700 156,450 154,966 6.01%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 220,025 195,348 176,411 157,323 161,700 156,450 154,966 6.01%
NOSH 278,831 279,069 258,214 249,719 133,636 63,857 64,035 27.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.32% -5.83% 3.19% 19.51% 0.95% -5.31% 14.67% -
ROE 3.90% -0.61% 0.41% 1.78% 0.09% -0.29% 0.92% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.25 7.36 7.66 5.79 11.62 13.19 15.20 -4.88%
EPS 3.08 -0.43 0.28 1.07 0.11 -0.70 2.23 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7891 0.70 0.6832 0.63 1.21 2.45 2.42 -17.02%
Adjusted Per Share Value based on latest NOSH - 249,719
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.45 6.19 5.96 4.35 4.68 2.54 2.93 21.52%
EPS 2.59 -0.36 0.22 0.84 0.04 -0.13 0.43 34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.5887 0.5316 0.4741 0.4873 0.4714 0.467 6.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.35 0.44 0.36 0.31 0.47 0.74 0.99 -
P/RPS 3.11 5.98 4.70 5.36 4.05 5.61 6.51 -11.57%
P/EPS 11.36 -102.33 128.57 27.70 427.27 -105.71 44.39 -20.30%
EY 8.80 -0.98 0.78 3.61 0.23 -0.95 2.25 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.53 0.49 0.39 0.30 0.41 1.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 -
Price 0.34 0.50 0.35 0.29 0.40 1.32 0.94 -
P/RPS 3.02 6.79 4.57 5.01 3.44 10.01 6.18 -11.24%
P/EPS 11.04 -116.28 125.00 25.91 363.64 -188.57 42.15 -19.99%
EY 9.06 -0.86 0.80 3.86 0.27 -0.53 2.37 25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.71 0.51 0.46 0.33 0.54 0.39 1.63%

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