[HIRO] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 32.1%
YoY- 242.44%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 151,784 177,923 178,116 174,484 168,840 124,195 119,846 17.04%
PBT 36,168 35,535 38,242 33,984 28,712 20,597 19,262 52.14%
Tax -9,204 -6,209 -10,748 -8,760 -8,188 -5,991 -8,269 7.39%
NP 26,964 29,326 27,494 25,224 20,524 14,606 10,993 81.77%
-
NP to SH 13,000 17,712 15,613 13,992 10,592 8,232 5,349 80.66%
-
Tax Rate 25.45% 17.47% 28.11% 25.78% 28.52% 29.09% 42.93% -
Total Cost 124,820 148,597 150,621 149,260 148,316 109,589 108,853 9.54%
-
Net Worth 160,875 170,620 167,518 165,951 165,499 158,054 152,292 3.71%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,499 8,674 13,015 - 6,585 8,733 -
Div Payout % - 36.70% 55.56% 93.02% - 80.00% 163.27% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 160,875 170,620 167,518 165,951 165,499 158,054 152,292 3.71%
NOSH 162,500 162,495 162,638 162,697 165,499 164,640 81,877 57.86%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.76% 16.48% 15.44% 14.46% 12.16% 11.76% 9.17% -
ROE 8.08% 10.38% 9.32% 8.43% 6.40% 5.21% 3.51% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.41 109.49 109.52 107.24 102.02 75.43 146.37 -25.85%
EPS 8.00 10.90 9.60 8.60 6.40 5.00 6.53 14.48%
DPS 0.00 4.00 5.33 8.00 0.00 4.00 10.67 -
NAPS 0.99 1.05 1.03 1.02 1.00 0.96 1.86 -34.29%
Adjusted Per Share Value based on latest NOSH - 161,037
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 35.43 41.53 41.57 40.73 39.41 28.99 27.97 17.05%
EPS 3.03 4.13 3.64 3.27 2.47 1.92 1.25 80.35%
DPS 0.00 1.52 2.02 3.04 0.00 1.54 2.04 -
NAPS 0.3755 0.3982 0.391 0.3873 0.3863 0.3689 0.3555 3.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.51 0.50 0.53 0.55 0.61 0.58 -
P/RPS 0.60 0.47 0.46 0.49 0.54 0.81 0.40 31.00%
P/EPS 7.00 4.68 5.21 6.16 8.59 12.20 8.88 -14.65%
EY 14.29 21.37 19.20 16.23 11.64 8.20 11.26 17.20%
DY 0.00 7.84 10.67 15.09 0.00 6.56 18.39 -
P/NAPS 0.57 0.49 0.49 0.52 0.55 0.64 0.31 50.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 -
Price 0.72 0.59 0.50 0.53 0.54 0.59 0.59 -
P/RPS 0.77 0.54 0.46 0.49 0.53 0.78 0.40 54.68%
P/EPS 9.00 5.41 5.21 6.16 8.44 11.80 9.03 -0.22%
EY 11.11 18.47 19.20 16.23 11.85 8.47 11.07 0.24%
DY 0.00 6.78 10.67 15.09 0.00 6.78 18.08 -
P/NAPS 0.73 0.56 0.49 0.52 0.54 0.61 0.32 73.20%

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