[HIL] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 285.08%
YoY- -27.8%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 35,499 42,347 40,764 22,810 30,832 21,749 14,867 15.60%
PBT 4,864 10,716 9,472 2,958 3,561 5,272 2,382 12.62%
Tax -591 -575 -1,587 -755 -566 -620 -523 2.05%
NP 4,273 10,141 7,885 2,203 2,995 4,652 1,859 14.87%
-
NP to SH 4,239 10,130 7,864 2,221 3,076 4,462 1,859 14.71%
-
Tax Rate 12.15% 5.37% 16.75% 25.52% 15.89% 11.76% 21.96% -
Total Cost 31,226 32,206 32,879 20,607 27,837 17,097 13,008 15.70%
-
Net Worth 273,303 256,738 225,880 197,113 179,867 169,608 159,716 9.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,303 256,738 225,880 197,113 179,867 169,608 159,716 9.36%
NOSH 278,881 279,063 278,865 277,624 260,677 260,935 261,830 1.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.04% 23.95% 19.34% 9.66% 9.71% 21.39% 12.50% -
ROE 1.55% 3.95% 3.48% 1.13% 1.71% 2.63% 1.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.73 15.17 14.62 8.22 11.83 8.34 5.68 14.38%
EPS 1.52 3.63 2.82 0.80 1.18 1.71 0.71 13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.81 0.71 0.69 0.65 0.61 8.21%
Adjusted Per Share Value based on latest NOSH - 277,624
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.63 12.68 12.20 6.83 9.23 6.51 4.45 15.61%
EPS 1.27 3.03 2.35 0.66 0.92 1.34 0.56 14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8182 0.7686 0.6762 0.5901 0.5385 0.5078 0.4781 9.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.77 0.81 0.30 0.57 0.36 0.28 0.50 -
P/RPS 6.05 5.34 2.05 6.94 3.04 3.36 8.81 -6.06%
P/EPS 50.66 22.31 10.64 71.25 30.51 16.37 70.42 -5.33%
EY 1.97 4.48 9.40 1.40 3.28 6.11 1.42 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.37 0.80 0.52 0.43 0.82 -0.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.74 0.86 0.28 0.47 0.41 0.22 0.49 -
P/RPS 5.81 5.67 1.92 5.72 3.47 2.64 8.63 -6.37%
P/EPS 48.68 23.69 9.93 58.75 34.75 12.87 69.01 -5.64%
EY 2.05 4.22 10.07 1.70 2.88 7.77 1.45 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 0.35 0.66 0.59 0.34 0.80 -0.85%

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