[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.73%
YoY- -30.52%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 102,728 60,065 27,090 109,022 84,148 54,514 25,895 149.97%
PBT 18,987 11,403 5,582 23,316 17,862 11,876 5,576 125.83%
Tax -10,705 -6,344 -2,767 -13,490 -9,856 -6,736 -3,178 124.21%
NP 8,282 5,059 2,815 9,826 8,006 5,140 2,398 127.96%
-
NP to SH 8,282 5,059 2,815 9,826 8,006 5,140 2,398 127.96%
-
Tax Rate 56.38% 55.63% 49.57% 57.86% 55.18% 56.72% 56.99% -
Total Cost 94,446 55,006 24,275 99,196 76,142 49,374 23,497 152.16%
-
Net Worth 118,199 121,579 117,425 121,164 123,357 123,549 124,034 -3.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,020 - - 3,209 3,267 3,316 - -
Div Payout % 48.54% - - 32.67% 40.82% 64.53% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,199 121,579 117,425 121,164 123,357 123,549 124,034 -3.15%
NOSH 80,407 81,596 80,428 80,241 81,693 82,919 82,689 -1.84%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.06% 8.42% 10.39% 9.01% 9.51% 9.43% 9.26% -
ROE 7.01% 4.16% 2.40% 8.11% 6.49% 4.16% 1.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 127.76 73.61 33.68 135.87 103.00 65.74 31.32 154.64%
EPS 10.30 6.20 3.50 12.00 9.80 6.20 2.90 132.25%
DPS 5.00 0.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.47 1.49 1.46 1.51 1.51 1.49 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 81,150
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.98 14.02 6.32 25.45 19.64 12.72 6.04 150.10%
EPS 1.93 1.18 0.66 2.29 1.87 1.20 0.56 127.64%
DPS 0.94 0.00 0.00 0.75 0.76 0.77 0.00 -
NAPS 0.2759 0.2838 0.2741 0.2828 0.2879 0.2884 0.2895 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.60 0.67 0.70 0.68 0.63 0.62 -
P/RPS 0.39 0.82 1.99 0.52 0.66 0.96 1.98 -66.04%
P/EPS 4.85 9.68 19.14 5.72 6.94 10.16 21.38 -62.70%
EY 20.60 10.33 5.22 17.49 14.41 9.84 4.68 167.86%
DY 10.00 0.00 0.00 5.71 5.88 6.35 0.00 -
P/NAPS 0.34 0.40 0.46 0.46 0.45 0.42 0.41 -11.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 -
Price 0.64 0.51 0.55 0.66 0.62 0.68 0.64 -
P/RPS 0.50 0.69 1.63 0.49 0.60 1.03 2.04 -60.73%
P/EPS 6.21 8.23 15.71 5.39 6.33 10.97 22.07 -56.96%
EY 16.09 12.16 6.36 18.55 15.81 9.12 4.53 132.25%
DY 7.81 0.00 0.00 6.06 6.45 5.88 0.00 -
P/NAPS 0.44 0.34 0.38 0.44 0.41 0.46 0.43 1.54%

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