[HIL] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -77.96%
YoY- -74.13%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 43,293 31,364 20,550 19,773 14,450 15,523 8,420 31.34%
PBT 10,697 9,497 -1,113 1,131 3,169 -545 -780 -
Tax -1,161 -929 -86 -501 -350 692 333 -
NP 9,536 8,568 -1,199 630 2,819 147 -447 -
-
NP to SH 9,701 8,588 -1,200 723 2,795 147 -447 -
-
Tax Rate 10.85% 9.78% - 44.30% 11.04% - - -
Total Cost 33,757 22,796 21,749 19,143 11,631 15,376 8,867 24.93%
-
Net Worth 248,100 220,025 195,348 176,411 157,323 161,700 156,450 7.98%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 248,100 220,025 195,348 176,411 157,323 161,700 156,450 7.98%
NOSH 278,764 278,831 279,069 258,214 249,719 133,636 63,857 27.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.03% 27.32% -5.83% 3.19% 19.51% 0.95% -5.31% -
ROE 3.91% 3.90% -0.61% 0.41% 1.78% 0.09% -0.29% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.53 11.25 7.36 7.66 5.79 11.62 13.19 2.75%
EPS 3.48 3.08 -0.43 0.28 1.07 0.11 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.7891 0.70 0.6832 0.63 1.21 2.45 -15.51%
Adjusted Per Share Value based on latest NOSH - 258,214
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.05 9.45 6.19 5.96 4.35 4.68 2.54 31.32%
EPS 2.92 2.59 -0.36 0.22 0.84 0.04 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7476 0.663 0.5887 0.5316 0.4741 0.4873 0.4714 7.98%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.44 0.35 0.44 0.36 0.31 0.47 0.74 -
P/RPS 2.83 3.11 5.98 4.70 5.36 4.05 5.61 -10.76%
P/EPS 12.64 11.36 -102.33 128.57 27.70 427.27 -105.71 -
EY 7.91 8.80 -0.98 0.78 3.61 0.23 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.63 0.53 0.49 0.39 0.30 8.51%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 -
Price 0.66 0.34 0.50 0.35 0.29 0.40 1.32 -
P/RPS 4.25 3.02 6.79 4.57 5.01 3.44 10.01 -13.29%
P/EPS 18.97 11.04 -116.28 125.00 25.91 363.64 -188.57 -
EY 5.27 9.06 -0.86 0.80 3.86 0.27 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.43 0.71 0.51 0.46 0.33 0.54 5.38%

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