[HIRO] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 79.72%
YoY- -1.58%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,122 137,153 102,728 60,065 27,090 109,022 84,148 -37.93%
PBT 7,077 26,321 18,987 11,403 5,582 23,316 17,862 -46.02%
Tax -4,672 -14,629 -10,705 -6,344 -2,767 -13,490 -9,856 -39.17%
NP 2,405 11,692 8,282 5,059 2,815 9,826 8,006 -55.11%
-
NP to SH 2,405 11,692 8,282 5,059 2,815 9,826 8,006 -55.11%
-
Tax Rate 66.02% 55.58% 56.38% 55.63% 49.57% 57.86% 55.18% -
Total Cost 38,717 125,461 94,446 55,006 24,275 99,196 76,142 -36.26%
-
Net Worth 123,456 120,101 118,199 121,579 117,425 121,164 123,357 0.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,976 4,020 - - 3,209 3,267 -
Div Payout % - 34.01% 48.54% - - 32.67% 40.82% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,456 120,101 118,199 121,579 117,425 121,164 123,357 0.05%
NOSH 80,166 79,537 80,407 81,596 80,428 80,241 81,693 -1.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.85% 8.52% 8.06% 8.42% 10.39% 9.01% 9.51% -
ROE 1.95% 9.74% 7.01% 4.16% 2.40% 8.11% 6.49% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.30 172.44 127.76 73.61 33.68 135.87 103.00 -37.14%
EPS 3.00 14.70 10.30 6.20 3.50 12.00 9.80 -54.54%
DPS 0.00 5.00 5.00 0.00 0.00 4.00 4.00 -
NAPS 1.54 1.51 1.47 1.49 1.46 1.51 1.51 1.31%
Adjusted Per Share Value based on latest NOSH - 80,142
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.60 32.01 23.98 14.02 6.32 25.45 19.64 -37.92%
EPS 0.56 2.73 1.93 1.18 0.66 2.29 1.87 -55.20%
DPS 0.00 0.93 0.94 0.00 0.00 0.75 0.76 -
NAPS 0.2882 0.2803 0.2759 0.2838 0.2741 0.2828 0.2879 0.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.57 0.67 0.50 0.60 0.67 0.70 0.68 -
P/RPS 1.11 0.39 0.39 0.82 1.99 0.52 0.66 41.37%
P/EPS 19.00 4.56 4.85 9.68 19.14 5.72 6.94 95.58%
EY 5.26 21.94 20.60 10.33 5.22 17.49 14.41 -48.89%
DY 0.00 7.46 10.00 0.00 0.00 5.71 5.88 -
P/NAPS 0.37 0.44 0.34 0.40 0.46 0.46 0.45 -12.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 -
Price 0.52 0.57 0.64 0.51 0.55 0.66 0.62 -
P/RPS 1.01 0.33 0.50 0.69 1.63 0.49 0.60 41.46%
P/EPS 17.33 3.88 6.21 8.23 15.71 5.39 6.33 95.58%
EY 5.77 25.79 16.09 12.16 6.36 18.55 15.81 -48.89%
DY 0.00 8.77 7.81 0.00 0.00 6.06 6.45 -
P/NAPS 0.34 0.38 0.44 0.34 0.38 0.44 0.41 -11.72%

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