[HIRO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.92%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 174,484 168,840 124,195 119,846 115,822 110,920 143,557 13.90%
PBT 33,984 28,712 20,597 19,262 14,360 15,132 21,380 36.23%
Tax -8,760 -8,188 -5,991 -8,269 -5,198 -4,000 -5,691 33.34%
NP 25,224 20,524 14,606 10,993 9,162 11,132 15,689 37.27%
-
NP to SH 13,992 10,592 8,232 5,349 4,086 5,116 7,935 46.00%
-
Tax Rate 25.78% 28.52% 29.09% 42.93% 36.20% 26.43% 26.62% -
Total Cost 149,260 148,316 109,589 108,853 106,660 99,788 127,868 10.87%
-
Net Worth 165,951 165,499 158,054 152,292 150,081 155,078 75,024 69.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,015 - 6,585 8,733 - - 3,126 159.02%
Div Payout % 93.02% - 80.00% 163.27% - - 39.40% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 165,951 165,499 158,054 152,292 150,081 155,078 75,024 69.84%
NOSH 162,697 165,499 164,640 81,877 78,576 79,937 78,150 63.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.46% 12.16% 11.76% 9.17% 7.91% 10.04% 10.93% -
ROE 8.43% 6.40% 5.21% 3.51% 2.72% 3.30% 10.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.24 102.02 75.43 146.37 147.40 138.76 183.69 -30.17%
EPS 8.60 6.40 5.00 6.53 5.20 6.40 5.10 41.71%
DPS 8.00 0.00 4.00 10.67 0.00 0.00 4.00 58.80%
NAPS 1.02 1.00 0.96 1.86 1.91 1.94 0.96 4.12%
Adjusted Per Share Value based on latest NOSH - 82,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.73 39.41 28.99 27.97 27.03 25.89 33.51 13.90%
EPS 3.27 2.47 1.92 1.25 0.95 1.19 1.85 46.24%
DPS 3.04 0.00 1.54 2.04 0.00 0.00 0.73 159.06%
NAPS 0.3873 0.3863 0.3689 0.3555 0.3503 0.362 0.1751 69.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.55 0.61 0.58 0.65 0.59 0.60 -
P/RPS 0.49 0.54 0.81 0.40 0.44 0.43 0.33 30.18%
P/EPS 6.16 8.59 12.20 8.88 12.50 9.22 5.91 2.80%
EY 16.23 11.64 8.20 11.26 8.00 10.85 16.92 -2.73%
DY 15.09 0.00 6.56 18.39 0.00 0.00 6.67 72.42%
P/NAPS 0.52 0.55 0.64 0.31 0.34 0.30 0.63 -12.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 -
Price 0.53 0.54 0.59 0.59 0.57 0.64 0.62 -
P/RPS 0.49 0.53 0.78 0.40 0.39 0.46 0.34 27.61%
P/EPS 6.16 8.44 11.80 9.03 10.96 10.00 6.11 0.54%
EY 16.23 11.85 8.47 11.07 9.12 10.00 16.38 -0.61%
DY 15.09 0.00 6.78 18.08 0.00 0.00 6.45 76.32%
P/NAPS 0.52 0.54 0.61 0.32 0.30 0.33 0.65 -13.83%

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