[HIRO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.2%
YoY- 116.57%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 283,200 265,708 287,010 302,322 307,296 307,612 209,513 22.31%
PBT 72,392 76,540 73,461 75,534 75,792 76,636 39,038 51.11%
Tax -13,204 -15,864 -11,321 -11,088 -12,302 -12,128 -4,771 97.48%
NP 59,188 60,676 62,140 64,446 63,490 64,508 34,267 44.10%
-
NP to SH 32,986 33,872 36,381 36,745 34,928 35,116 18,825 45.49%
-
Tax Rate 18.24% 20.73% 15.41% 14.68% 16.23% 15.83% 12.22% -
Total Cost 224,012 205,032 224,870 237,876 243,806 243,104 175,246 17.83%
-
Net Worth 201,776 201,114 190,567 182,578 176,335 165,825 172,748 10.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,394 13,779 20,346 - 6,580 -
Div Payout % - - 28.57% 37.50% 58.25% - 34.96% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 201,776 201,114 190,567 182,578 176,335 165,825 172,748 10.94%
NOSH 175,457 176,416 173,242 172,243 169,553 162,574 164,522 4.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.90% 22.84% 21.65% 21.32% 20.66% 20.97% 16.36% -
ROE 16.35% 16.84% 19.09% 20.13% 19.81% 21.18% 10.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 161.41 150.61 165.67 175.52 181.24 189.21 127.35 17.16%
EPS 18.80 19.20 21.00 21.33 20.60 21.60 11.50 38.89%
DPS 0.00 0.00 6.00 8.00 12.00 0.00 4.00 -
NAPS 1.15 1.14 1.10 1.06 1.04 1.02 1.05 6.27%
Adjusted Per Share Value based on latest NOSH - 171,101
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.10 62.02 66.99 70.56 71.72 71.80 48.90 22.32%
EPS 7.70 7.91 8.49 8.58 8.15 8.20 4.39 45.58%
DPS 0.00 0.00 2.43 3.22 4.75 0.00 1.54 -
NAPS 0.471 0.4694 0.4448 0.4261 0.4116 0.387 0.4032 10.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 1.82 1.52 1.15 1.00 0.87 0.86 -
P/RPS 1.23 1.21 0.92 0.66 0.55 0.46 0.68 48.61%
P/EPS 10.53 9.48 7.24 5.39 4.85 4.03 7.52 25.23%
EY 9.49 10.55 13.82 18.55 20.60 24.83 13.30 -20.19%
DY 0.00 0.00 3.95 6.96 12.00 0.00 4.65 -
P/NAPS 1.72 1.60 1.38 1.08 0.96 0.85 0.82 64.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 -
Price 0.76 1.96 1.78 1.27 1.13 0.88 0.86 -
P/RPS 0.47 1.30 1.07 0.72 0.62 0.47 0.68 -21.87%
P/EPS 4.04 10.21 8.48 5.95 5.49 4.07 7.52 -33.98%
EY 24.74 9.80 11.80 16.80 18.23 24.55 13.30 51.42%
DY 0.00 0.00 3.37 6.30 10.62 0.00 4.65 -
P/NAPS 0.66 1.72 1.62 1.20 1.09 0.86 0.82 -13.50%

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