[HIL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 59.64%
YoY- 140.02%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 40,764 22,810 30,832 21,749 14,867 8,096 12,100 22.41%
PBT 9,472 2,958 3,561 5,272 2,382 903 3,341 18.94%
Tax -1,587 -755 -566 -620 -523 -253 -1,373 2.44%
NP 7,885 2,203 2,995 4,652 1,859 650 1,968 26.00%
-
NP to SH 7,864 2,221 3,076 4,462 1,859 650 1,968 25.94%
-
Tax Rate 16.75% 25.52% 15.89% 11.76% 21.96% 28.02% 41.10% -
Total Cost 32,879 20,607 27,837 17,097 13,008 7,446 10,132 21.65%
-
Net Worth 225,880 197,113 179,867 169,608 159,716 156,764 156,545 6.29%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 225,880 197,113 179,867 169,608 159,716 156,764 156,545 6.29%
NOSH 278,865 277,624 260,677 260,935 261,830 63,725 63,896 27.80%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 19.34% 9.66% 9.71% 21.39% 12.50% 8.03% 16.26% -
ROE 3.48% 1.13% 1.71% 2.63% 1.16% 0.41% 1.26% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.62 8.22 11.83 8.34 5.68 12.70 18.94 -4.21%
EPS 2.82 0.80 1.18 1.71 0.71 1.02 3.08 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.71 0.69 0.65 0.61 2.46 2.45 -16.83%
Adjusted Per Share Value based on latest NOSH - 260,935
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.20 6.83 9.23 6.51 4.45 2.42 3.62 22.42%
EPS 2.35 0.66 0.92 1.34 0.56 0.19 0.59 25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6762 0.5901 0.5385 0.5078 0.4781 0.4693 0.4686 6.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.57 0.36 0.28 0.50 1.03 0.80 -
P/RPS 2.05 6.94 3.04 3.36 8.81 8.11 4.22 -11.32%
P/EPS 10.64 71.25 30.51 16.37 70.42 100.98 25.97 -13.80%
EY 9.40 1.40 3.28 6.11 1.42 0.99 3.85 16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.80 0.52 0.43 0.82 0.42 0.33 1.92%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 -
Price 0.28 0.47 0.41 0.22 0.49 1.47 0.80 -
P/RPS 1.92 5.72 3.47 2.64 8.63 11.57 4.22 -12.28%
P/EPS 9.93 58.75 34.75 12.87 69.01 144.12 25.97 -14.79%
EY 10.07 1.70 2.88 7.77 1.45 0.69 3.85 17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.66 0.59 0.34 0.80 0.60 0.33 0.98%

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