[HIRO] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.78%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 54,514 25,895 128,414 100,884 63,858 29,379 106,263 -35.99%
PBT 11,876 5,576 33,259 28,506 18,617 8,733 25,763 -40.41%
Tax -6,736 -3,178 -19,116 -17,272 -11,264 -5,371 -16,337 -44.69%
NP 5,140 2,398 14,143 11,234 7,353 3,362 9,426 -33.32%
-
NP to SH 5,140 2,398 14,143 11,234 7,353 3,362 9,426 -33.32%
-
Tax Rate 56.72% 56.99% 57.48% 60.59% 60.50% 61.50% 63.41% -
Total Cost 49,374 23,497 114,271 89,650 56,505 26,017 96,837 -36.25%
-
Net Worth 123,549 124,034 94,053 83,827 82,671 78,181 74,018 40.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,316 - 3,199 2,851 - - - -
Div Payout % 64.53% - 22.62% 25.38% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 123,549 124,034 94,053 83,827 82,671 78,181 74,018 40.84%
NOSH 82,919 82,689 63,981 57,025 19,872 19,893 19,844 160.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.43% 9.26% 11.01% 11.14% 11.51% 11.44% 8.87% -
ROE 4.16% 1.93% 15.04% 13.40% 8.89% 4.30% 12.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.74 31.32 200.70 176.91 321.33 147.68 535.49 -75.39%
EPS 6.20 2.90 22.10 19.70 37.00 16.90 47.50 -74.36%
DPS 4.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.47 1.47 4.16 3.93 3.73 -45.85%
Adjusted Per Share Value based on latest NOSH - 63,622
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.72 6.04 29.97 23.55 14.90 6.86 24.80 -36.00%
EPS 1.20 0.56 3.30 2.62 1.72 0.78 2.20 -33.31%
DPS 0.77 0.00 0.75 0.67 0.00 0.00 0.00 -
NAPS 0.2884 0.2895 0.2195 0.1957 0.193 0.1825 0.1728 40.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.63 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.96 1.98 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.16 21.38 0.00 0.00 0.00 0.00 0.00 -
EY 9.84 4.68 0.00 0.00 0.00 0.00 0.00 -
DY 6.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 -
Price 0.68 0.64 0.63 0.66 0.00 0.00 0.00 -
P/RPS 1.03 2.04 0.31 0.37 0.00 0.00 0.00 -
P/EPS 10.97 22.07 2.85 3.35 0.00 0.00 0.00 -
EY 9.12 4.53 35.09 29.85 0.00 0.00 0.00 -
DY 5.88 0.00 7.94 7.58 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.43 0.45 0.00 0.00 0.00 -

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