[HIRO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -9.89%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 110,920 143,557 151,141 156,680 160,908 167,686 171,869 -25.33%
PBT 15,132 21,380 24,264 24,330 24,112 26,207 22,690 -23.68%
Tax -4,000 -5,691 -6,586 -6,702 -6,168 -6,680 -6,532 -27.90%
NP 11,132 15,689 17,677 17,628 17,944 19,527 16,158 -22.01%
-
NP to SH 5,116 7,935 9,700 9,346 10,372 10,933 8,845 -30.60%
-
Tax Rate 26.43% 26.62% 27.14% 27.55% 25.58% 25.49% 28.79% -
Total Cost 99,788 127,868 133,464 139,052 142,964 148,159 155,710 -25.68%
-
Net Worth 155,078 75,024 151,758 151,278 150,079 147,945 118,293 19.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,126 8,344 6,336 - 6,363 8,525 -
Div Payout % - 39.40% 86.02% 67.80% - 58.20% 96.39% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,078 75,024 151,758 151,278 150,079 147,945 118,293 19.80%
NOSH 79,937 78,150 78,225 79,203 78,575 79,540 79,927 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 10.93% 11.70% 11.25% 11.15% 11.64% 9.40% -
ROE 3.30% 10.58% 6.39% 6.18% 6.91% 7.39% 7.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.76 183.69 193.21 197.82 204.78 210.82 215.03 -25.34%
EPS 6.40 5.10 12.40 11.80 13.20 13.70 11.07 -30.62%
DPS 0.00 4.00 10.67 8.00 0.00 8.00 10.67 -
NAPS 1.94 0.96 1.94 1.91 1.91 1.86 1.48 19.79%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.89 33.51 35.28 36.57 37.56 39.14 40.12 -25.34%
EPS 1.19 1.85 2.26 2.18 2.42 2.55 2.06 -30.66%
DPS 0.00 0.73 1.95 1.48 0.00 1.49 1.99 -
NAPS 0.362 0.1751 0.3542 0.3531 0.3503 0.3453 0.2761 19.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.56 0.56 0.58 0.55 0.54 -
P/RPS 0.43 0.33 0.29 0.28 0.28 0.26 0.25 43.60%
P/EPS 9.22 5.91 4.52 4.75 4.39 4.00 4.88 52.88%
EY 10.85 16.92 22.14 21.07 22.76 24.99 20.49 -34.57%
DY 0.00 6.67 19.05 14.29 0.00 14.55 19.75 -
P/NAPS 0.30 0.63 0.29 0.29 0.30 0.30 0.36 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 -
Price 0.64 0.62 0.55 0.52 0.56 0.56 0.53 -
P/RPS 0.46 0.34 0.28 0.26 0.27 0.27 0.25 50.21%
P/EPS 10.00 6.11 4.44 4.41 4.24 4.07 4.79 63.41%
EY 10.00 16.38 22.55 22.69 23.57 24.54 20.88 -38.81%
DY 0.00 6.45 19.39 15.38 0.00 14.29 20.13 -
P/NAPS 0.33 0.65 0.28 0.27 0.29 0.30 0.36 -5.64%

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