[HIRO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.79%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 115,822 110,920 143,557 151,141 156,680 160,908 167,686 -21.91%
PBT 14,360 15,132 21,380 24,264 24,330 24,112 26,207 -33.11%
Tax -5,198 -4,000 -5,691 -6,586 -6,702 -6,168 -6,680 -15.43%
NP 9,162 11,132 15,689 17,677 17,628 17,944 19,527 -39.70%
-
NP to SH 4,086 5,116 7,935 9,700 9,346 10,372 10,933 -48.20%
-
Tax Rate 36.20% 26.43% 26.62% 27.14% 27.55% 25.58% 25.49% -
Total Cost 106,660 99,788 127,868 133,464 139,052 142,964 148,159 -19.72%
-
Net Worth 150,081 155,078 75,024 151,758 151,278 150,079 147,945 0.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,126 8,344 6,336 - 6,363 -
Div Payout % - - 39.40% 86.02% 67.80% - 58.20% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 150,081 155,078 75,024 151,758 151,278 150,079 147,945 0.96%
NOSH 78,576 79,937 78,150 78,225 79,203 78,575 79,540 -0.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.91% 10.04% 10.93% 11.70% 11.25% 11.15% 11.64% -
ROE 2.72% 3.30% 10.58% 6.39% 6.18% 6.91% 7.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 147.40 138.76 183.69 193.21 197.82 204.78 210.82 -21.27%
EPS 5.20 6.40 5.10 12.40 11.80 13.20 13.70 -47.66%
DPS 0.00 0.00 4.00 10.67 8.00 0.00 8.00 -
NAPS 1.91 1.94 0.96 1.94 1.91 1.91 1.86 1.78%
Adjusted Per Share Value based on latest NOSH - 78,848
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.03 25.89 33.51 35.28 36.57 37.56 39.14 -21.92%
EPS 0.95 1.19 1.85 2.26 2.18 2.42 2.55 -48.31%
DPS 0.00 0.00 0.73 1.95 1.48 0.00 1.49 -
NAPS 0.3503 0.362 0.1751 0.3542 0.3531 0.3503 0.3453 0.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.59 0.60 0.56 0.56 0.58 0.55 -
P/RPS 0.44 0.43 0.33 0.29 0.28 0.28 0.26 42.14%
P/EPS 12.50 9.22 5.91 4.52 4.75 4.39 4.00 114.19%
EY 8.00 10.85 16.92 22.14 21.07 22.76 24.99 -53.30%
DY 0.00 0.00 6.67 19.05 14.29 0.00 14.55 -
P/NAPS 0.34 0.30 0.63 0.29 0.29 0.30 0.30 8.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 -
Price 0.57 0.64 0.62 0.55 0.52 0.56 0.56 -
P/RPS 0.39 0.46 0.34 0.28 0.26 0.27 0.27 27.86%
P/EPS 10.96 10.00 6.11 4.44 4.41 4.24 4.07 93.90%
EY 9.12 10.00 16.38 22.55 22.69 23.57 24.54 -48.40%
DY 0.00 0.00 6.45 19.39 15.38 0.00 14.29 -
P/NAPS 0.30 0.33 0.65 0.28 0.27 0.29 0.30 0.00%

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