[HIL] YoY TTM 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- -20.71%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 171,856 148,285 144,919 67,171 92,725 64,363 46,885 24.15%
PBT 33,698 33,549 33,819 5,017 13,469 11,047 832 85.26%
Tax -3,622 -3,424 -4,277 -1,532 -2,127 -1,636 435 -
NP 30,076 30,125 29,542 3,485 11,342 9,411 1,267 69.48%
-
NP to SH 30,032 30,184 29,627 3,273 11,429 9,197 1,267 69.44%
-
Tax Rate 10.75% 10.21% 12.65% 30.54% 15.79% 14.81% -52.28% -
Total Cost 141,780 118,160 115,377 63,686 81,383 54,952 45,618 20.79%
-
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 9,053 - - - - - - -
Div Payout % 30.15% - - - - - - -
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 17.50% 20.32% 20.39% 5.19% 12.23% 14.62% 2.70% -
ROE 10.99% 11.76% 13.12% 1.66% 6.35% 5.42% 0.79% -
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 61.62 53.14 51.97 24.19 35.57 24.67 17.91 22.85%
EPS 10.77 10.82 10.62 1.18 4.38 3.52 0.48 67.90%
DPS 3.25 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 51.79 44.68 43.67 20.24 27.94 19.39 14.13 24.15%
EPS 9.05 9.10 8.93 0.99 3.44 2.77 0.38 69.57%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8236 0.7736 0.6807 0.594 0.542 0.5111 0.4813 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 1.25 1.52 0.58 2.36 1.01 1.14 2.79 -12.51%
P/EPS 7.15 7.49 2.82 48.35 8.21 7.94 103.33 -35.91%
EY 13.99 13.35 35.41 2.07 12.18 12.59 0.97 55.98%
DY 4.22 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 1.20 1.62 0.54 1.94 1.15 0.89 2.74 -12.85%
P/EPS 6.87 7.95 2.64 39.87 9.35 6.24 101.26 -36.12%
EY 14.55 12.58 37.94 2.51 10.69 16.02 0.99 56.47%
DY 4.39 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