[HIL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 70.81%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 74,416 78,319 58,554 33,011 38,939 49,013 41,136 10.37%
PBT 7,864 17,218 4,443 -882 6,850 13,220 6,431 3.40%
Tax -1,758 -2,030 -497 346 -2,958 -2,247 -1,429 3.51%
NP 6,106 15,188 3,946 -536 3,892 10,973 5,002 3.37%
-
NP to SH 6,051 14,887 3,946 -536 3,892 10,987 5,002 3.22%
-
Tax Rate 22.36% 11.79% 11.19% - 43.18% 17.00% 22.22% -
Total Cost 68,310 63,131 54,608 33,547 35,047 38,040 36,134 11.19%
-
Net Worth 177,625 175,675 161,453 105,000 157,317 153,113 142,079 3.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 177,625 175,675 161,453 105,000 157,317 153,113 142,079 3.78%
NOSH 253,750 258,346 260,408 105,000 63,950 63,797 63,999 25.79%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.21% 19.39% 6.74% -1.62% 10.00% 22.39% 12.16% -
ROE 3.41% 8.47% 2.44% -0.51% 2.47% 7.18% 3.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.33 30.32 22.49 31.44 60.89 76.83 64.28 -12.25%
EPS 2.38 5.76 1.52 -0.51 6.09 17.22 7.82 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.62 1.00 2.46 2.40 2.22 -17.49%
Adjusted Per Share Value based on latest NOSH - 105,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.28 23.45 17.53 9.88 11.66 14.67 12.31 10.38%
EPS 1.81 4.46 1.18 -0.16 1.17 3.29 1.50 3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5318 0.5259 0.4833 0.3143 0.471 0.4584 0.4253 3.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.51 0.38 0.34 0.65 0.73 1.15 0.60 -
P/RPS 1.74 1.25 1.51 2.07 1.20 1.50 0.93 11.00%
P/EPS 21.39 6.59 22.44 -127.33 11.99 6.68 7.68 18.60%
EY 4.68 15.16 4.46 -0.79 8.34 14.98 13.03 -15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.55 0.65 0.30 0.48 0.27 18.02%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 26/05/06 30/05/05 28/05/04 26/05/03 23/05/02 30/05/01 -
Price 0.38 0.35 0.26 0.50 0.65 1.11 0.70 -
P/RPS 1.30 1.15 1.16 1.59 1.07 1.44 1.09 2.97%
P/EPS 15.94 6.07 17.16 -97.95 10.68 6.45 8.96 10.07%
EY 6.28 16.46 5.83 -1.02 9.36 15.52 11.17 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.42 0.50 0.26 0.46 0.32 9.10%

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