[HIRO] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
03-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -35.53%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,195 119,846 115,822 110,920 143,557 151,141 156,680 -14.31%
PBT 20,597 19,262 14,360 15,132 21,380 24,264 24,330 -10.48%
Tax -5,991 -8,269 -5,198 -4,000 -5,691 -6,586 -6,702 -7.18%
NP 14,606 10,993 9,162 11,132 15,689 17,677 17,628 -11.75%
-
NP to SH 8,232 5,349 4,086 5,116 7,935 9,700 9,346 -8.09%
-
Tax Rate 29.09% 42.93% 36.20% 26.43% 26.62% 27.14% 27.55% -
Total Cost 109,589 108,853 106,660 99,788 127,868 133,464 139,052 -14.64%
-
Net Worth 158,054 152,292 150,081 155,078 75,024 151,758 151,278 2.95%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,585 8,733 - - 3,126 8,344 6,336 2.59%
Div Payout % 80.00% 163.27% - - 39.40% 86.02% 67.80% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 158,054 152,292 150,081 155,078 75,024 151,758 151,278 2.95%
NOSH 164,640 81,877 78,576 79,937 78,150 78,225 79,203 62.66%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.76% 9.17% 7.91% 10.04% 10.93% 11.70% 11.25% -
ROE 5.21% 3.51% 2.72% 3.30% 10.58% 6.39% 6.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.43 146.37 147.40 138.76 183.69 193.21 197.82 -47.32%
EPS 5.00 6.53 5.20 6.40 5.10 12.40 11.80 -43.49%
DPS 4.00 10.67 0.00 0.00 4.00 10.67 8.00 -36.92%
NAPS 0.96 1.86 1.91 1.94 0.96 1.94 1.91 -36.70%
Adjusted Per Share Value based on latest NOSH - 79,937
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.99 27.97 27.03 25.89 33.51 35.28 36.57 -14.30%
EPS 1.92 1.25 0.95 1.19 1.85 2.26 2.18 -8.09%
DPS 1.54 2.04 0.00 0.00 0.73 1.95 1.48 2.67%
NAPS 0.3689 0.3555 0.3503 0.362 0.1751 0.3542 0.3531 2.95%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.58 0.65 0.59 0.60 0.56 0.56 -
P/RPS 0.81 0.40 0.44 0.43 0.33 0.29 0.28 102.63%
P/EPS 12.20 8.88 12.50 9.22 5.91 4.52 4.75 87.22%
EY 8.20 11.26 8.00 10.85 16.92 22.14 21.07 -46.60%
DY 6.56 18.39 0.00 0.00 6.67 19.05 14.29 -40.40%
P/NAPS 0.64 0.31 0.34 0.30 0.63 0.29 0.29 69.26%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 -
Price 0.59 0.59 0.57 0.64 0.62 0.55 0.52 -
P/RPS 0.78 0.40 0.39 0.46 0.34 0.28 0.26 107.59%
P/EPS 11.80 9.03 10.96 10.00 6.11 4.44 4.41 92.39%
EY 8.47 11.07 9.12 10.00 16.38 22.55 22.69 -48.06%
DY 6.78 18.08 0.00 0.00 6.45 19.39 15.38 -41.99%
P/NAPS 0.61 0.32 0.30 0.33 0.65 0.28 0.27 71.92%

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