[HIRO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 80.22%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,730 143,557 113,356 78,340 40,227 167,686 128,902 -64.13%
PBT 3,783 21,380 18,198 12,165 6,028 26,207 17,018 -63.33%
Tax -1,000 -5,691 -4,940 -3,351 -1,542 -6,680 -4,899 -65.36%
NP 2,783 15,689 13,258 8,814 4,486 19,527 12,119 -62.53%
-
NP to SH 1,279 7,935 7,275 4,673 2,593 10,933 6,634 -66.66%
-
Tax Rate 26.43% 26.62% 27.15% 27.55% 25.58% 25.49% 28.79% -
Total Cost 24,947 127,868 100,098 69,526 35,741 148,159 116,783 -64.29%
-
Net Worth 155,078 75,024 151,758 151,278 150,079 147,945 118,293 19.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,126 6,258 3,168 - 6,363 6,394 -
Div Payout % - 39.40% 86.02% 67.80% - 58.20% 96.39% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,078 75,024 151,758 151,278 150,079 147,945 118,293 19.80%
NOSH 79,937 78,150 78,225 79,203 78,575 79,540 79,927 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 10.93% 11.70% 11.25% 11.15% 11.64% 9.40% -
ROE 0.82% 10.58% 4.79% 3.09% 1.73% 7.39% 5.61% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 34.69 183.69 144.91 98.91 51.20 210.82 161.27 -64.13%
EPS 1.60 5.10 9.30 5.90 3.30 13.70 8.30 -66.66%
DPS 0.00 4.00 8.00 4.00 0.00 8.00 8.00 -
NAPS 1.94 0.96 1.94 1.91 1.91 1.86 1.48 19.79%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.47 33.51 26.46 18.29 9.39 39.14 30.09 -64.14%
EPS 0.30 1.85 1.70 1.09 0.61 2.55 1.55 -66.57%
DPS 0.00 0.73 1.46 0.74 0.00 1.49 1.49 -
NAPS 0.362 0.1751 0.3542 0.3531 0.3503 0.3453 0.2761 19.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.56 0.56 0.58 0.55 0.54 -
P/RPS 1.70 0.33 0.39 0.57 1.13 0.26 0.33 198.57%
P/EPS 36.87 5.91 6.02 9.49 17.58 4.00 6.51 218.06%
EY 2.71 16.92 16.61 10.54 5.69 24.99 15.37 -68.58%
DY 0.00 6.67 14.29 7.14 0.00 14.55 14.81 -
P/NAPS 0.30 0.63 0.29 0.29 0.30 0.30 0.36 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 -
Price 0.64 0.62 0.55 0.52 0.56 0.56 0.53 -
P/RPS 1.84 0.34 0.38 0.53 1.09 0.27 0.33 214.76%
P/EPS 40.00 6.11 5.91 8.81 16.97 4.07 6.39 240.03%
EY 2.50 16.38 16.91 11.35 5.89 24.54 15.66 -70.60%
DY 0.00 6.45 14.55 7.69 0.00 14.29 15.09 -
P/NAPS 0.33 0.65 0.28 0.27 0.29 0.30 0.36 -5.64%

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