[HIRO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 28.67%
YoY- 107.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 177,923 178,116 174,484 168,840 124,195 119,846 115,822 32.96%
PBT 35,535 38,242 33,984 28,712 20,597 19,262 14,360 82.44%
Tax -6,209 -10,748 -8,760 -8,188 -5,991 -8,269 -5,198 12.51%
NP 29,326 27,494 25,224 20,524 14,606 10,993 9,162 116.42%
-
NP to SH 17,712 15,613 13,992 10,592 8,232 5,349 4,086 164.67%
-
Tax Rate 17.47% 28.11% 25.78% 28.52% 29.09% 42.93% 36.20% -
Total Cost 148,597 150,621 149,260 148,316 109,589 108,853 106,660 24.61%
-
Net Worth 170,620 167,518 165,951 165,499 158,054 152,292 150,081 8.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,499 8,674 13,015 - 6,585 8,733 - -
Div Payout % 36.70% 55.56% 93.02% - 80.00% 163.27% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,620 167,518 165,951 165,499 158,054 152,292 150,081 8.88%
NOSH 162,495 162,638 162,697 165,499 164,640 81,877 78,576 61.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.48% 15.44% 14.46% 12.16% 11.76% 9.17% 7.91% -
ROE 10.38% 9.32% 8.43% 6.40% 5.21% 3.51% 2.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.49 109.52 107.24 102.02 75.43 146.37 147.40 -17.90%
EPS 10.90 9.60 8.60 6.40 5.00 6.53 5.20 63.42%
DPS 4.00 5.33 8.00 0.00 4.00 10.67 0.00 -
NAPS 1.05 1.03 1.02 1.00 0.96 1.86 1.91 -32.77%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.53 41.57 40.73 39.41 28.99 27.97 27.03 32.97%
EPS 4.13 3.64 3.27 2.47 1.92 1.25 0.95 165.18%
DPS 1.52 2.02 3.04 0.00 1.54 2.04 0.00 -
NAPS 0.3982 0.391 0.3873 0.3863 0.3689 0.3555 0.3503 8.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.50 0.53 0.55 0.61 0.58 0.65 -
P/RPS 0.47 0.46 0.49 0.54 0.81 0.40 0.44 4.47%
P/EPS 4.68 5.21 6.16 8.59 12.20 8.88 12.50 -47.89%
EY 21.37 19.20 16.23 11.64 8.20 11.26 8.00 91.94%
DY 7.84 10.67 15.09 0.00 6.56 18.39 0.00 -
P/NAPS 0.49 0.49 0.52 0.55 0.64 0.31 0.34 27.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.59 0.50 0.53 0.54 0.59 0.59 0.57 -
P/RPS 0.54 0.46 0.49 0.53 0.78 0.40 0.39 24.10%
P/EPS 5.41 5.21 6.16 8.44 11.80 9.03 10.96 -37.40%
EY 18.47 19.20 16.23 11.85 8.47 11.07 9.12 59.72%
DY 6.78 10.67 15.09 0.00 6.78 18.08 0.00 -
P/NAPS 0.56 0.49 0.52 0.54 0.61 0.32 0.30 51.31%

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