[HIRO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 86.54%
YoY- 170.12%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,010 302,322 307,296 307,612 209,513 183,613 167,866 42.84%
PBT 73,461 75,534 75,792 76,636 39,038 38,782 37,842 55.42%
Tax -11,321 -11,088 -12,302 -12,128 -4,771 -6,338 -7,684 29.38%
NP 62,140 64,446 63,490 64,508 34,267 32,444 30,158 61.71%
-
NP to SH 36,381 36,745 34,928 35,116 18,825 16,966 15,658 75.15%
-
Tax Rate 15.41% 14.68% 16.23% 15.83% 12.22% 16.34% 20.31% -
Total Cost 224,870 237,876 243,806 243,104 175,246 151,169 137,708 38.54%
-
Net Worth 190,567 182,578 176,335 165,825 172,748 166,912 171,259 7.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,394 13,779 20,346 - 6,580 8,813 13,048 -14.03%
Div Payout % 28.57% 37.50% 58.25% - 34.96% 51.95% 83.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,567 182,578 176,335 165,825 172,748 166,912 171,259 7.36%
NOSH 173,242 172,243 169,553 162,574 164,522 165,259 163,104 4.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.65% 21.32% 20.66% 20.97% 16.36% 17.67% 17.97% -
ROE 19.09% 20.13% 19.81% 21.18% 10.90% 10.17% 9.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 165.67 175.52 181.24 189.21 127.35 111.11 102.92 37.23%
EPS 21.00 21.33 20.60 21.60 11.50 10.27 9.60 68.27%
DPS 6.00 8.00 12.00 0.00 4.00 5.33 8.00 -17.40%
NAPS 1.10 1.06 1.04 1.02 1.05 1.01 1.05 3.14%
Adjusted Per Share Value based on latest NOSH - 162,574
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.99 70.56 71.72 71.80 48.90 42.86 39.18 42.84%
EPS 8.49 8.58 8.15 8.20 4.39 3.96 3.65 75.28%
DPS 2.43 3.22 4.75 0.00 1.54 2.06 3.05 -14.02%
NAPS 0.4448 0.4261 0.4116 0.387 0.4032 0.3896 0.3997 7.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.52 1.15 1.00 0.87 0.86 0.87 0.73 -
P/RPS 0.92 0.66 0.55 0.46 0.68 0.78 0.71 18.79%
P/EPS 7.24 5.39 4.85 4.03 7.52 8.47 7.60 -3.17%
EY 13.82 18.55 20.60 24.83 13.30 11.80 13.15 3.35%
DY 3.95 6.96 12.00 0.00 4.65 6.13 10.96 -49.26%
P/NAPS 1.38 1.08 0.96 0.85 0.82 0.86 0.70 57.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 -
Price 1.78 1.27 1.13 0.88 0.86 0.86 0.80 -
P/RPS 1.07 0.72 0.62 0.47 0.68 0.77 0.78 23.38%
P/EPS 8.48 5.95 5.49 4.07 7.52 8.38 8.33 1.19%
EY 11.80 16.80 18.23 24.55 13.30 11.94 12.00 -1.11%
DY 3.37 6.30 10.62 0.00 4.65 6.20 10.00 -51.47%
P/NAPS 1.62 1.20 1.09 0.86 0.82 0.85 0.76 65.40%

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