[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.89%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 84,148 54,514 25,895 128,414 100,884 63,858 29,379 101.55%
PBT 17,862 11,876 5,576 33,259 28,506 18,617 8,733 61.06%
Tax -9,856 -6,736 -3,178 -19,116 -17,272 -11,264 -5,371 49.83%
NP 8,006 5,140 2,398 14,143 11,234 7,353 3,362 78.23%
-
NP to SH 8,006 5,140 2,398 14,143 11,234 7,353 3,362 78.23%
-
Tax Rate 55.18% 56.72% 56.99% 57.48% 60.59% 60.50% 61.50% -
Total Cost 76,142 49,374 23,497 114,271 89,650 56,505 26,017 104.46%
-
Net Worth 123,357 123,549 124,034 94,053 83,827 82,671 78,181 35.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,267 3,316 - 3,199 2,851 - - -
Div Payout % 40.82% 64.53% - 22.62% 25.38% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 123,357 123,549 124,034 94,053 83,827 82,671 78,181 35.49%
NOSH 81,693 82,919 82,689 63,981 57,025 19,872 19,893 156.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.51% 9.43% 9.26% 11.01% 11.14% 11.51% 11.44% -
ROE 6.49% 4.16% 1.93% 15.04% 13.40% 8.89% 4.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.00 65.74 31.32 200.70 176.91 321.33 147.68 -21.33%
EPS 9.80 6.20 2.90 22.10 19.70 37.00 16.90 -30.43%
DPS 4.00 4.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.51 1.49 1.50 1.47 1.47 4.16 3.93 -47.11%
Adjusted Per Share Value based on latest NOSH - 88,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.64 12.72 6.04 29.97 23.55 14.90 6.86 101.49%
EPS 1.87 1.20 0.56 3.30 2.62 1.72 0.78 79.03%
DPS 0.76 0.77 0.00 0.75 0.67 0.00 0.00 -
NAPS 0.2879 0.2884 0.2895 0.2195 0.1957 0.193 0.1825 35.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.68 0.63 0.62 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.96 1.98 0.00 0.00 0.00 0.00 -
P/EPS 6.94 10.16 21.38 0.00 0.00 0.00 0.00 -
EY 14.41 9.84 4.68 0.00 0.00 0.00 0.00 -
DY 5.88 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.41 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 -
Price 0.62 0.68 0.64 0.63 0.66 0.00 0.00 -
P/RPS 0.60 1.03 2.04 0.31 0.37 0.00 0.00 -
P/EPS 6.33 10.97 22.07 2.85 3.35 0.00 0.00 -
EY 15.81 9.12 4.53 35.09 29.85 0.00 0.00 -
DY 6.45 5.88 0.00 7.94 7.58 0.00 0.00 -
P/NAPS 0.41 0.46 0.43 0.43 0.45 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