[HIRO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.93%
YoY- 123.07%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 66,427 287,010 226,742 153,648 76,903 209,513 137,710 -38.52%
PBT 19,135 73,461 56,651 37,896 19,159 39,038 29,087 -24.37%
Tax -3,966 -11,321 -8,316 -6,151 -3,032 -4,771 -4,754 -11.39%
NP 15,169 62,140 48,335 31,745 16,127 34,267 24,333 -27.04%
-
NP to SH 8,468 36,381 27,559 17,464 8,779 18,825 12,725 -23.79%
-
Tax Rate 20.73% 15.41% 14.68% 16.23% 15.83% 12.22% 16.34% -
Total Cost 51,258 224,870 178,407 121,903 60,776 175,246 113,377 -41.12%
-
Net Worth 201,114 190,567 182,578 176,335 165,825 172,748 166,912 13.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 10,394 10,334 10,173 - 6,580 6,610 -
Div Payout % - 28.57% 37.50% 58.25% - 34.96% 51.95% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,114 190,567 182,578 176,335 165,825 172,748 166,912 13.24%
NOSH 176,416 173,242 172,243 169,553 162,574 164,522 165,259 4.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 22.84% 21.65% 21.32% 20.66% 20.97% 16.36% 17.67% -
ROE 4.21% 19.09% 15.09% 9.90% 5.29% 10.90% 7.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.65 165.67 131.64 90.62 47.30 127.35 83.33 -41.14%
EPS 4.80 21.00 16.00 10.30 5.40 11.50 7.70 -27.04%
DPS 0.00 6.00 6.00 6.00 0.00 4.00 4.00 -
NAPS 1.14 1.10 1.06 1.04 1.02 1.05 1.01 8.41%
Adjusted Per Share Value based on latest NOSH - 170,294
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.50 66.99 52.92 35.86 17.95 48.90 32.14 -38.52%
EPS 1.98 8.49 6.43 4.08 2.05 4.39 2.97 -23.70%
DPS 0.00 2.43 2.41 2.37 0.00 1.54 1.54 -
NAPS 0.4694 0.4448 0.4261 0.4116 0.387 0.4032 0.3896 13.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.82 1.52 1.15 1.00 0.87 0.86 0.87 -
P/RPS 4.83 0.92 0.87 1.10 1.84 0.68 1.04 178.62%
P/EPS 37.92 7.24 7.19 9.71 16.11 7.52 11.30 124.30%
EY 2.64 13.82 13.91 10.30 6.21 13.30 8.85 -55.38%
DY 0.00 3.95 5.22 6.00 0.00 4.65 4.60 -
P/NAPS 1.60 1.38 1.08 0.96 0.85 0.82 0.86 51.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 -
Price 1.96 1.78 1.27 1.13 0.88 0.86 0.86 -
P/RPS 5.21 1.07 0.96 1.25 1.86 0.68 1.03 194.95%
P/EPS 40.83 8.48 7.94 10.97 16.30 7.52 11.17 137.48%
EY 2.45 11.80 12.60 9.12 6.14 13.30 8.95 -57.87%
DY 0.00 3.37 4.72 5.31 0.00 4.65 4.65 -
P/NAPS 1.72 1.62 1.20 1.09 0.86 0.82 0.85 60.05%

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