[HIRO] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.6%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 151,141 156,680 160,908 167,686 171,869 180,658 164,488 -5.48%
PBT 24,264 24,330 24,112 26,207 22,690 28,350 28,308 -9.75%
Tax -6,586 -6,702 -6,168 -6,680 -6,532 -17,090 -18,688 -50.07%
NP 17,677 17,628 17,944 19,527 16,158 11,260 9,620 49.96%
-
NP to SH 9,700 9,346 10,372 10,933 8,845 11,260 9,620 0.55%
-
Tax Rate 27.14% 27.55% 25.58% 25.49% 28.79% 60.28% 66.02% -
Total Cost 133,464 139,052 142,964 148,159 155,710 169,398 154,868 -9.43%
-
Net Worth 151,758 151,278 150,079 147,945 118,293 117,357 123,456 14.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,344 6,336 - 6,363 8,525 7,929 - -
Div Payout % 86.02% 67.80% - 58.20% 96.39% 70.42% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 151,758 151,278 150,079 147,945 118,293 117,357 123,456 14.73%
NOSH 78,225 79,203 78,575 79,540 79,927 79,295 80,166 -1.61%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.70% 11.25% 11.15% 11.64% 9.40% 6.23% 5.85% -
ROE 6.39% 6.18% 6.91% 7.39% 7.48% 9.59% 7.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 193.21 197.82 204.78 210.82 215.03 227.83 205.18 -3.92%
EPS 12.40 11.80 13.20 13.70 11.07 14.20 12.00 2.20%
DPS 10.67 8.00 0.00 8.00 10.67 10.00 0.00 -
NAPS 1.94 1.91 1.91 1.86 1.48 1.48 1.54 16.62%
Adjusted Per Share Value based on latest NOSH - 80,470
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.28 36.57 37.56 39.14 40.12 42.17 38.39 -5.47%
EPS 2.26 2.18 2.42 2.55 2.06 2.63 2.25 0.29%
DPS 1.95 1.48 0.00 1.49 1.99 1.85 0.00 -
NAPS 0.3542 0.3531 0.3503 0.3453 0.2761 0.2739 0.2882 14.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.56 0.56 0.58 0.55 0.54 0.55 0.57 -
P/RPS 0.29 0.28 0.28 0.26 0.25 0.24 0.28 2.36%
P/EPS 4.52 4.75 4.39 4.00 4.88 3.87 4.75 -3.25%
EY 22.14 21.07 22.76 24.99 20.49 25.82 21.05 3.41%
DY 19.05 14.29 0.00 14.55 19.75 18.18 0.00 -
P/NAPS 0.29 0.29 0.30 0.30 0.36 0.37 0.37 -14.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 -
Price 0.55 0.52 0.56 0.56 0.53 0.52 0.52 -
P/RPS 0.28 0.26 0.27 0.27 0.25 0.23 0.25 7.84%
P/EPS 4.44 4.41 4.24 4.07 4.79 3.66 4.33 1.68%
EY 22.55 22.69 23.57 24.54 20.88 27.31 23.08 -1.53%
DY 19.39 15.38 0.00 14.29 20.13 19.23 0.00 -
P/NAPS 0.28 0.27 0.29 0.30 0.36 0.35 0.34 -12.13%

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