[HIRO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.59%
YoY- 191.87%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 167,866 151,784 177,923 178,116 174,484 168,840 124,195 22.26%
PBT 37,842 36,168 35,535 38,242 33,984 28,712 20,597 50.06%
Tax -7,684 -9,204 -6,209 -10,748 -8,760 -8,188 -5,991 18.06%
NP 30,158 26,964 29,326 27,494 25,224 20,524 14,606 62.22%
-
NP to SH 15,658 13,000 17,712 15,613 13,992 10,592 8,232 53.57%
-
Tax Rate 20.31% 25.45% 17.47% 28.11% 25.78% 28.52% 29.09% -
Total Cost 137,708 124,820 148,597 150,621 149,260 148,316 109,589 16.46%
-
Net Worth 171,259 160,875 170,620 167,518 165,951 165,499 158,054 5.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,048 - 6,499 8,674 13,015 - 6,585 57.82%
Div Payout % 83.33% - 36.70% 55.56% 93.02% - 80.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 171,259 160,875 170,620 167,518 165,951 165,499 158,054 5.50%
NOSH 163,104 162,500 162,495 162,638 162,697 165,499 164,640 -0.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.97% 17.76% 16.48% 15.44% 14.46% 12.16% 11.76% -
ROE 9.14% 8.08% 10.38% 9.32% 8.43% 6.40% 5.21% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 102.92 93.41 109.49 109.52 107.24 102.02 75.43 23.04%
EPS 9.60 8.00 10.90 9.60 8.60 6.40 5.00 54.53%
DPS 8.00 0.00 4.00 5.33 8.00 0.00 4.00 58.80%
NAPS 1.05 0.99 1.05 1.03 1.02 1.00 0.96 6.16%
Adjusted Per Share Value based on latest NOSH - 162,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.18 35.43 41.53 41.57 40.73 39.41 28.99 22.26%
EPS 3.65 3.03 4.13 3.64 3.27 2.47 1.92 53.51%
DPS 3.05 0.00 1.52 2.02 3.04 0.00 1.54 57.77%
NAPS 0.3997 0.3755 0.3982 0.391 0.3873 0.3863 0.3689 5.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.73 0.56 0.51 0.50 0.53 0.55 0.61 -
P/RPS 0.71 0.60 0.47 0.46 0.49 0.54 0.81 -8.41%
P/EPS 7.60 7.00 4.68 5.21 6.16 8.59 12.20 -27.08%
EY 13.15 14.29 21.37 19.20 16.23 11.64 8.20 37.04%
DY 10.96 0.00 7.84 10.67 15.09 0.00 6.56 40.84%
P/NAPS 0.70 0.57 0.49 0.49 0.52 0.55 0.64 6.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 -
Price 0.80 0.72 0.59 0.50 0.53 0.54 0.59 -
P/RPS 0.78 0.77 0.54 0.46 0.49 0.53 0.78 0.00%
P/EPS 8.33 9.00 5.41 5.21 6.16 8.44 11.80 -20.73%
EY 12.00 11.11 18.47 19.20 16.23 11.85 8.47 26.17%
DY 10.00 0.00 6.78 10.67 15.09 0.00 6.78 29.60%
P/NAPS 0.76 0.73 0.56 0.49 0.52 0.54 0.61 15.80%

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