[HIRO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.95%
YoY- -30.52%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 136,970 120,130 108,360 109,022 112,197 109,028 103,580 20.41%
PBT 25,316 22,806 22,328 23,316 23,816 23,752 22,304 8.78%
Tax -14,273 -12,688 -11,068 -13,490 -13,141 -13,472 -12,712 8.00%
NP 11,042 10,118 11,260 9,826 10,674 10,280 9,592 9.81%
-
NP to SH 11,042 10,118 11,260 9,826 10,674 10,280 9,592 9.81%
-
Tax Rate 56.38% 55.63% 49.57% 57.86% 55.18% 56.72% 56.99% -
Total Cost 125,928 110,012 97,100 99,196 101,522 98,748 93,988 21.46%
-
Net Worth 118,199 121,579 117,425 121,164 123,357 123,549 124,034 -3.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,360 - - 3,209 4,357 6,633 - -
Div Payout % 48.54% - - 32.67% 40.82% 64.53% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,199 121,579 117,425 121,164 123,357 123,549 124,034 -3.15%
NOSH 80,407 81,596 80,428 80,241 81,693 82,919 82,689 -1.84%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.06% 8.42% 10.39% 9.01% 9.51% 9.43% 9.26% -
ROE 9.34% 8.32% 9.59% 8.11% 8.65% 8.32% 7.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 170.35 147.22 134.73 135.87 137.34 131.49 125.26 22.68%
EPS 13.73 12.40 14.00 12.00 13.07 12.40 11.60 11.86%
DPS 6.67 0.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.47 1.49 1.46 1.51 1.51 1.49 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 81,150
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.97 28.04 25.29 25.45 26.19 25.45 24.18 20.40%
EPS 2.58 2.36 2.63 2.29 2.49 2.40 2.24 9.85%
DPS 1.25 0.00 0.00 0.75 1.02 1.55 0.00 -
NAPS 0.2759 0.2838 0.2741 0.2828 0.2879 0.2884 0.2895 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.60 0.67 0.70 0.68 0.63 0.62 -
P/RPS 0.29 0.41 0.50 0.52 0.50 0.48 0.49 -29.44%
P/EPS 3.64 4.84 4.79 5.72 5.20 5.08 5.34 -22.49%
EY 27.47 20.67 20.90 17.49 19.22 19.68 18.71 29.08%
DY 13.33 0.00 0.00 5.71 7.84 12.70 0.00 -
P/NAPS 0.34 0.40 0.46 0.46 0.45 0.42 0.41 -11.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 -
Price 0.64 0.51 0.55 0.66 0.62 0.68 0.64 -
P/RPS 0.38 0.35 0.41 0.49 0.45 0.52 0.51 -17.76%
P/EPS 4.66 4.11 3.93 5.39 4.74 5.48 5.52 -10.64%
EY 21.46 24.31 25.45 18.55 21.08 18.23 18.13 11.86%
DY 10.42 0.00 0.00 6.06 8.60 11.76 0.00 -
P/NAPS 0.44 0.34 0.38 0.44 0.41 0.46 0.43 1.54%

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