[HIRO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 96.38%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,242 42,210 124,195 89,885 57,911 27,730 143,557 -28.27%
PBT 16,992 7,178 20,597 14,447 7,180 3,783 21,380 -14.21%
Tax -4,380 -2,047 -5,991 -6,202 -2,599 -1,000 -5,691 -16.03%
NP 12,612 5,131 14,606 8,245 4,581 2,783 15,689 -13.55%
-
NP to SH 6,996 2,648 8,232 4,012 2,043 1,279 7,935 -8.06%
-
Tax Rate 25.78% 28.52% 29.09% 42.93% 36.20% 26.43% 26.62% -
Total Cost 74,630 37,079 109,589 81,640 53,330 24,947 127,868 -30.18%
-
Net Worth 165,951 165,499 158,054 152,292 150,081 155,078 75,024 69.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,507 - 6,585 6,550 - - 3,126 63.10%
Div Payout % 93.02% - 80.00% 163.27% - - 39.40% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 165,951 165,499 158,054 152,292 150,081 155,078 75,024 69.84%
NOSH 162,697 165,499 164,640 81,877 78,576 79,937 78,150 63.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.46% 12.16% 11.76% 9.17% 7.91% 10.04% 10.93% -
ROE 4.22% 1.60% 5.21% 2.63% 1.36% 0.82% 10.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.62 25.50 75.43 109.78 73.70 34.69 183.69 -56.02%
EPS 4.30 1.60 5.00 4.90 2.60 1.60 5.10 -10.76%
DPS 4.00 0.00 4.00 8.00 0.00 0.00 4.00 0.00%
NAPS 1.02 1.00 0.96 1.86 1.91 1.94 0.96 4.12%
Adjusted Per Share Value based on latest NOSH - 82,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.36 9.85 28.99 20.98 13.52 6.47 33.51 -28.28%
EPS 1.63 0.62 1.92 0.94 0.48 0.30 1.85 -8.10%
DPS 1.52 0.00 1.54 1.53 0.00 0.00 0.73 63.13%
NAPS 0.3873 0.3863 0.3689 0.3555 0.3503 0.362 0.1751 69.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.55 0.61 0.58 0.65 0.59 0.60 -
P/RPS 0.99 2.16 0.81 0.53 0.88 1.70 0.33 108.14%
P/EPS 12.33 34.38 12.20 11.84 25.00 36.87 5.91 63.34%
EY 8.11 2.91 8.20 8.45 4.00 2.71 16.92 -38.78%
DY 7.55 0.00 6.56 13.79 0.00 0.00 6.67 8.62%
P/NAPS 0.52 0.55 0.64 0.31 0.34 0.30 0.63 -12.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 -
Price 0.53 0.54 0.59 0.59 0.57 0.64 0.62 -
P/RPS 0.99 2.12 0.78 0.54 0.77 1.84 0.34 104.04%
P/EPS 12.33 33.75 11.80 12.04 21.92 40.00 6.11 59.75%
EY 8.11 2.96 8.47 8.31 4.56 2.50 16.38 -37.44%
DY 7.55 0.00 6.78 13.56 0.00 0.00 6.45 11.07%
P/NAPS 0.52 0.54 0.61 0.32 0.30 0.33 0.65 -13.83%

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