[HIRO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 134.1%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 40,227 167,686 128,902 90,329 41,122 137,153 102,728 -46.50%
PBT 6,028 26,207 17,018 14,175 7,077 26,321 18,987 -53.49%
Tax -1,542 -6,680 -4,899 -8,545 -4,672 -14,629 -10,705 -72.55%
NP 4,486 19,527 12,119 5,630 2,405 11,692 8,282 -33.57%
-
NP to SH 2,593 10,933 6,634 5,630 2,405 11,692 8,282 -53.92%
-
Tax Rate 25.58% 25.49% 28.79% 60.28% 66.02% 55.58% 56.38% -
Total Cost 35,741 148,159 116,783 84,699 38,717 125,461 94,446 -47.71%
-
Net Worth 150,079 147,945 118,293 117,357 123,456 120,101 118,199 17.27%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,363 6,394 3,964 - 3,976 4,020 -
Div Payout % - 58.20% 96.39% 70.42% - 34.01% 48.54% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 150,079 147,945 118,293 117,357 123,456 120,101 118,199 17.27%
NOSH 78,575 79,540 79,927 79,295 80,166 79,537 80,407 -1.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.15% 11.64% 9.40% 6.23% 5.85% 8.52% 8.06% -
ROE 1.73% 7.39% 5.61% 4.80% 1.95% 9.74% 7.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 51.20 210.82 161.27 113.91 51.30 172.44 127.76 -45.67%
EPS 3.30 13.70 8.30 7.10 3.00 14.70 10.30 -53.21%
DPS 0.00 8.00 8.00 5.00 0.00 5.00 5.00 -
NAPS 1.91 1.86 1.48 1.48 1.54 1.51 1.47 19.09%
Adjusted Per Share Value based on latest NOSH - 80,625
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.39 39.14 30.09 21.08 9.60 32.01 23.98 -46.50%
EPS 0.61 2.55 1.55 1.31 0.56 2.73 1.93 -53.63%
DPS 0.00 1.49 1.49 0.93 0.00 0.93 0.94 -
NAPS 0.3503 0.3453 0.2761 0.2739 0.2882 0.2803 0.2759 17.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.58 0.55 0.54 0.55 0.57 0.67 0.50 -
P/RPS 1.13 0.26 0.33 0.48 1.11 0.39 0.39 103.37%
P/EPS 17.58 4.00 6.51 7.75 19.00 4.56 4.85 136.15%
EY 5.69 24.99 15.37 12.91 5.26 21.94 20.60 -57.62%
DY 0.00 14.55 14.81 9.09 0.00 7.46 10.00 -
P/NAPS 0.30 0.30 0.36 0.37 0.37 0.44 0.34 -8.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 -
Price 0.56 0.56 0.53 0.52 0.52 0.57 0.64 -
P/RPS 1.09 0.27 0.33 0.46 1.01 0.33 0.50 68.20%
P/EPS 16.97 4.07 6.39 7.32 17.33 3.88 6.21 95.58%
EY 5.89 24.54 15.66 13.65 5.77 25.79 16.09 -48.85%
DY 0.00 14.29 15.09 9.62 0.00 8.77 7.81 -
P/NAPS 0.29 0.30 0.36 0.35 0.34 0.38 0.44 -24.28%

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