[HIRO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.36%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 307,296 307,612 209,513 183,613 167,866 151,784 177,923 44.09%
PBT 75,792 76,636 39,038 38,782 37,842 36,168 35,535 65.92%
Tax -12,302 -12,128 -4,771 -6,338 -7,684 -9,204 -6,209 57.94%
NP 63,490 64,508 34,267 32,444 30,158 26,964 29,326 67.59%
-
NP to SH 34,928 35,116 18,825 16,966 15,658 13,000 17,712 57.45%
-
Tax Rate 16.23% 15.83% 12.22% 16.34% 20.31% 25.45% 17.47% -
Total Cost 243,806 243,104 175,246 151,169 137,708 124,820 148,597 39.23%
-
Net Worth 176,335 165,825 172,748 166,912 171,259 160,875 170,620 2.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,346 - 6,580 8,813 13,048 - 6,499 114.45%
Div Payout % 58.25% - 34.96% 51.95% 83.33% - 36.70% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 176,335 165,825 172,748 166,912 171,259 160,875 170,620 2.22%
NOSH 169,553 162,574 164,522 165,259 163,104 162,500 162,495 2.88%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.66% 20.97% 16.36% 17.67% 17.97% 17.76% 16.48% -
ROE 19.81% 21.18% 10.90% 10.17% 9.14% 8.08% 10.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 181.24 189.21 127.35 111.11 102.92 93.41 109.49 40.06%
EPS 20.60 21.60 11.50 10.27 9.60 8.00 10.90 53.03%
DPS 12.00 0.00 4.00 5.33 8.00 0.00 4.00 108.42%
NAPS 1.04 1.02 1.05 1.01 1.05 0.99 1.05 -0.63%
Adjusted Per Share Value based on latest NOSH - 163,200
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.72 71.80 48.90 42.86 39.18 35.43 41.53 44.08%
EPS 8.15 8.20 4.39 3.96 3.65 3.03 4.13 57.52%
DPS 4.75 0.00 1.54 2.06 3.05 0.00 1.52 114.19%
NAPS 0.4116 0.387 0.4032 0.3896 0.3997 0.3755 0.3982 2.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.87 0.86 0.87 0.73 0.56 0.51 -
P/RPS 0.55 0.46 0.68 0.78 0.71 0.60 0.47 11.07%
P/EPS 4.85 4.03 7.52 8.47 7.60 7.00 4.68 2.41%
EY 20.60 24.83 13.30 11.80 13.15 14.29 21.37 -2.42%
DY 12.00 0.00 4.65 6.13 10.96 0.00 7.84 32.91%
P/NAPS 0.96 0.85 0.82 0.86 0.70 0.57 0.49 56.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 -
Price 1.13 0.88 0.86 0.86 0.80 0.72 0.59 -
P/RPS 0.62 0.47 0.68 0.77 0.78 0.77 0.54 9.67%
P/EPS 5.49 4.07 7.52 8.38 8.33 9.00 5.41 0.98%
EY 18.23 24.55 13.30 11.94 12.00 11.11 18.47 -0.87%
DY 10.62 0.00 4.65 6.20 10.00 0.00 6.78 34.98%
P/NAPS 1.09 0.86 0.82 0.85 0.76 0.73 0.56 56.08%

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