[HIL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.82%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 148,285 144,919 67,171 92,725 64,363 46,885 33,621 28.03%
PBT 33,549 33,819 5,017 13,469 11,047 832 1,333 71.10%
Tax -3,424 -4,277 -1,532 -2,127 -1,636 435 -634 32.42%
NP 30,125 29,542 3,485 11,342 9,411 1,267 699 87.13%
-
NP to SH 30,184 29,627 3,273 11,429 9,197 1,267 699 87.19%
-
Tax Rate 10.21% 12.65% 30.54% 15.79% 14.81% -52.28% 47.56% -
Total Cost 118,160 115,377 63,686 81,383 54,952 45,618 32,922 23.71%
-
Net Worth 256,738 225,880 197,113 179,867 169,608 159,716 127,450 12.36%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 256,738 225,880 197,113 179,867 169,608 159,716 127,450 12.36%
NOSH 279,063 278,865 277,624 260,677 260,935 261,830 63,725 27.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.32% 20.39% 5.19% 12.23% 14.62% 2.70% 2.08% -
ROE 11.76% 13.12% 1.66% 6.35% 5.42% 0.79% 0.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.14 51.97 24.19 35.57 24.67 17.91 52.76 0.11%
EPS 10.82 10.62 1.18 4.38 3.52 0.48 1.10 46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.81 0.71 0.69 0.65 0.61 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 260,677
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 44.39 43.38 20.11 27.76 19.27 14.04 10.07 28.02%
EPS 9.04 8.87 0.98 3.42 2.75 0.38 0.21 87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7686 0.6762 0.5901 0.5385 0.5078 0.4781 0.3815 12.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.81 0.30 0.57 0.36 0.28 0.50 1.03 -
P/RPS 1.52 0.58 2.36 1.01 1.14 2.79 1.95 -4.06%
P/EPS 7.49 2.82 48.35 8.21 7.94 103.33 93.90 -34.36%
EY 13.35 35.41 2.07 12.18 12.59 0.97 1.06 52.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.37 0.80 0.52 0.43 0.82 0.52 9.15%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 23/11/07 29/11/06 29/11/05 26/11/04 28/11/03 -
Price 0.86 0.28 0.47 0.41 0.22 0.49 1.47 -
P/RPS 1.62 0.54 1.94 1.15 0.89 2.74 2.79 -8.65%
P/EPS 7.95 2.64 39.87 9.35 6.24 101.26 134.01 -37.52%
EY 12.58 37.94 2.51 10.69 16.02 0.99 0.75 59.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.35 0.66 0.59 0.34 0.80 0.74 3.87%

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