[HIL] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 25.87%
YoY- 126.09%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 53,383 29,290 40,510 53,124 40,673 7.02%
PBT 2,503 -2,124 8,384 14,820 5,465 -17.72%
Tax 129 288 -2,709 -3,423 -418 -
NP 2,632 -1,836 5,675 11,397 5,047 -15.01%
-
NP to SH 2,632 -1,836 5,675 11,411 5,047 -15.01%
-
Tax Rate -5.15% - 32.31% 23.10% 7.65% -
Total Cost 50,751 31,126 34,835 41,727 35,626 9.24%
-
Net Worth 159,133 156,636 127,744 152,727 140,177 3.21%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 159,133 156,636 127,744 152,727 140,177 3.21%
NOSH 256,666 64,459 63,872 63,902 63,428 41.79%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.93% -6.27% 14.01% 21.45% 12.41% -
ROE 1.65% -1.17% 4.44% 7.47% 3.60% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.80 45.44 63.42 83.13 64.12 -24.51%
EPS 1.03 -2.85 8.88 17.86 7.96 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 2.43 2.00 2.39 2.21 -27.20%
Adjusted Per Share Value based on latest NOSH - 63,902
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.98 8.77 12.13 15.90 12.18 7.01%
EPS 0.79 -0.55 1.70 3.42 1.51 -14.94%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.4689 0.3824 0.4572 0.4196 3.22%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 1.37 0.69 0.92 0.80 -
P/RPS 1.97 3.02 1.09 1.11 1.25 12.03%
P/EPS 39.98 -48.10 7.77 5.15 10.05 41.19%
EY 2.50 -2.08 12.88 19.41 9.95 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.35 0.38 0.36 16.34%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.41 0.68 0.72 1.10 0.77 -
P/RPS 1.97 1.50 1.14 1.32 1.20 13.18%
P/EPS 39.98 -23.87 8.10 6.16 9.68 42.52%
EY 2.50 -4.19 12.34 16.23 10.33 -29.84%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.28 0.36 0.46 0.35 17.17%

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