[HIRO] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.84%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 120,130 108,360 109,022 112,197 109,028 103,580 128,414 -4.35%
PBT 22,806 22,328 23,316 23,816 23,752 22,304 33,259 -22.25%
Tax -12,688 -11,068 -13,490 -13,141 -13,472 -12,712 -19,116 -23.92%
NP 10,118 11,260 9,826 10,674 10,280 9,592 14,143 -20.02%
-
NP to SH 10,118 11,260 9,826 10,674 10,280 9,592 14,143 -20.02%
-
Tax Rate 55.63% 49.57% 57.86% 55.18% 56.72% 56.99% 57.48% -
Total Cost 110,012 97,100 99,196 101,522 98,748 93,988 114,271 -2.50%
-
Net Worth 121,579 117,425 121,164 123,357 123,549 124,034 94,053 18.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,209 4,357 6,633 - 3,199 -
Div Payout % - - 32.67% 40.82% 64.53% - 22.62% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 121,579 117,425 121,164 123,357 123,549 124,034 94,053 18.68%
NOSH 81,596 80,428 80,241 81,693 82,919 82,689 63,981 17.61%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.42% 10.39% 9.01% 9.51% 9.43% 9.26% 11.01% -
ROE 8.32% 9.59% 8.11% 8.65% 8.32% 7.73% 15.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 147.22 134.73 135.87 137.34 131.49 125.26 200.70 -18.67%
EPS 12.40 14.00 12.00 13.07 12.40 11.60 22.10 -31.99%
DPS 0.00 0.00 4.00 5.33 8.00 0.00 5.00 -
NAPS 1.49 1.46 1.51 1.51 1.49 1.50 1.47 0.90%
Adjusted Per Share Value based on latest NOSH - 81,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.04 25.29 25.45 26.19 25.45 24.18 29.97 -4.34%
EPS 2.36 2.63 2.29 2.49 2.40 2.24 3.30 -20.04%
DPS 0.00 0.00 0.75 1.02 1.55 0.00 0.75 -
NAPS 0.2838 0.2741 0.2828 0.2879 0.2884 0.2895 0.2195 18.70%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.60 0.67 0.70 0.68 0.63 0.62 0.00 -
P/RPS 0.41 0.50 0.52 0.50 0.48 0.49 0.00 -
P/EPS 4.84 4.79 5.72 5.20 5.08 5.34 0.00 -
EY 20.67 20.90 17.49 19.22 19.68 18.71 0.00 -
DY 0.00 0.00 5.71 7.84 12.70 0.00 0.00 -
P/NAPS 0.40 0.46 0.46 0.45 0.42 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.51 0.55 0.66 0.62 0.68 0.64 0.63 -
P/RPS 0.35 0.41 0.49 0.45 0.52 0.51 0.31 8.43%
P/EPS 4.11 3.93 5.39 4.74 5.48 5.52 2.85 27.67%
EY 24.31 25.45 18.55 21.08 18.23 18.13 35.09 -21.72%
DY 0.00 0.00 6.06 8.60 11.76 0.00 7.94 -
P/NAPS 0.34 0.38 0.44 0.41 0.46 0.43 0.43 -14.50%

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