[HIL] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.79%
YoY- 609.59%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 36,205 31,666 9,803 21,766 13,625 7,127 11,458 21.11%
PBT 5,797 7,624 2,669 4,768 791 -880 2,577 14.45%
Tax -1,074 -1,045 -413 -475 -186 120 -802 4.98%
NP 4,723 6,579 2,256 4,293 605 -760 1,775 17.69%
-
NP to SH 4,631 6,543 2,049 4,293 605 -760 1,775 17.31%
-
Tax Rate 18.53% 13.71% 15.47% 9.96% 23.51% - 31.12% -
Total Cost 31,482 25,087 7,547 17,473 13,020 7,887 9,683 21.69%
-
Net Worth 231,007 203,250 184,599 175,384 159,133 156,636 127,744 10.36%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 231,007 203,250 184,599 175,384 159,133 156,636 127,744 10.36%
NOSH 278,322 278,425 259,999 261,768 256,666 64,459 63,872 27.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.05% 20.78% 23.01% 19.72% 4.44% -10.66% 15.49% -
ROE 2.00% 3.22% 1.11% 2.45% 0.38% -0.49% 1.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.01 11.37 3.77 8.31 5.31 11.06 17.94 -5.20%
EPS 1.66 2.35 0.78 1.64 0.23 -0.30 2.78 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.73 0.71 0.67 0.62 2.43 2.00 -13.62%
Adjusted Per Share Value based on latest NOSH - 261,768
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.84 9.48 2.93 6.52 4.08 2.13 3.43 21.11%
EPS 1.39 1.96 0.61 1.29 0.18 -0.23 0.53 17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6916 0.6085 0.5526 0.525 0.4764 0.4689 0.3824 10.36%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.25 0.48 0.40 0.20 0.41 1.37 0.69 -
P/RPS 1.92 4.22 10.61 2.41 7.72 12.39 3.85 -10.93%
P/EPS 15.02 20.43 50.76 12.20 173.94 -116.20 24.83 -8.02%
EY 6.66 4.90 1.97 8.20 0.57 -0.86 4.03 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.66 0.56 0.30 0.66 0.56 0.35 -2.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.28 0.38 0.52 0.36 0.41 0.68 0.72 -
P/RPS 2.15 3.34 13.79 4.33 7.72 6.15 4.01 -9.85%
P/EPS 16.83 16.17 65.98 21.95 173.94 -57.67 25.91 -6.93%
EY 5.94 6.18 1.52 4.56 0.57 -1.73 3.86 7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.52 0.73 0.54 0.66 0.28 0.36 -0.94%

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