[HIL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2084.48%
YoY- 81.26%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 67,171 92,725 64,363 46,885 33,621 40,855 49,565 5.19%
PBT 5,017 13,469 11,047 832 1,333 10,527 11,107 -12.40%
Tax -1,532 -2,127 -1,636 435 -634 -3,172 -2,055 -4.77%
NP 3,485 11,342 9,411 1,267 699 7,355 9,052 -14.70%
-
NP to SH 3,273 11,429 9,197 1,267 699 7,355 9,066 -15.61%
-
Tax Rate 30.54% 15.79% 14.81% -52.28% 47.56% 30.13% 18.50% -
Total Cost 63,686 81,383 54,952 45,618 32,922 33,500 40,513 7.82%
-
Net Worth 197,113 179,867 169,608 159,716 127,450 156,545 149,021 4.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 197,113 179,867 169,608 159,716 127,450 156,545 149,021 4.76%
NOSH 277,624 260,677 260,935 261,830 63,725 63,896 63,957 27.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.19% 12.23% 14.62% 2.70% 2.08% 18.00% 18.26% -
ROE 1.66% 6.35% 5.42% 0.79% 0.55% 4.70% 6.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.19 35.57 24.67 17.91 52.76 63.94 77.50 -17.63%
EPS 1.18 4.38 3.52 0.48 1.10 11.51 14.18 -33.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.65 0.61 2.00 2.45 2.33 -17.96%
Adjusted Per Share Value based on latest NOSH - 261,830
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.11 27.76 19.27 14.04 10.07 12.23 14.84 5.19%
EPS 0.98 3.42 2.75 0.38 0.21 2.20 2.71 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5901 0.5385 0.5078 0.4781 0.3815 0.4686 0.4461 4.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.36 0.28 0.50 1.03 0.80 0.82 -
P/RPS 2.36 1.01 1.14 2.79 1.95 1.25 1.06 14.26%
P/EPS 48.35 8.21 7.94 103.33 93.90 6.95 5.78 42.45%
EY 2.07 12.18 12.59 0.97 1.06 14.39 17.29 -29.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.52 0.43 0.82 0.52 0.33 0.35 14.76%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 29/11/06 29/11/05 26/11/04 28/11/03 21/11/02 29/11/01 -
Price 0.47 0.41 0.22 0.49 1.47 0.80 0.95 -
P/RPS 1.94 1.15 0.89 2.74 2.79 1.25 1.23 7.88%
P/EPS 39.87 9.35 6.24 101.26 134.01 6.95 6.70 34.59%
EY 2.51 10.69 16.02 0.99 0.75 14.39 14.92 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.34 0.80 0.74 0.33 0.41 8.25%

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