[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 41.17%
YoY- 18.99%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 128,902 90,329 41,122 137,153 102,728 60,065 27,090 182.63%
PBT 17,018 14,175 7,077 26,321 18,987 11,403 5,582 110.11%
Tax -4,899 -8,545 -4,672 -14,629 -10,705 -6,344 -2,767 46.30%
NP 12,119 5,630 2,405 11,692 8,282 5,059 2,815 164.40%
-
NP to SH 6,634 5,630 2,405 11,692 8,282 5,059 2,815 76.99%
-
Tax Rate 28.79% 60.28% 66.02% 55.58% 56.38% 55.63% 49.57% -
Total Cost 116,783 84,699 38,717 125,461 94,446 55,006 24,275 184.70%
-
Net Worth 118,293 117,357 123,456 120,101 118,199 121,579 117,425 0.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,394 3,964 - 3,976 4,020 - - -
Div Payout % 96.39% 70.42% - 34.01% 48.54% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 118,293 117,357 123,456 120,101 118,199 121,579 117,425 0.49%
NOSH 79,927 79,295 80,166 79,537 80,407 81,596 80,428 -0.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.40% 6.23% 5.85% 8.52% 8.06% 8.42% 10.39% -
ROE 5.61% 4.80% 1.95% 9.74% 7.01% 4.16% 2.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 161.27 113.91 51.30 172.44 127.76 73.61 33.68 183.81%
EPS 8.30 7.10 3.00 14.70 10.30 6.20 3.50 77.73%
DPS 8.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.48 1.48 1.54 1.51 1.47 1.49 1.46 0.91%
Adjusted Per Share Value based on latest NOSH - 79,302
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.09 21.08 9.60 32.01 23.98 14.02 6.32 182.74%
EPS 1.55 1.31 0.56 2.73 1.93 1.18 0.66 76.59%
DPS 1.49 0.93 0.00 0.93 0.94 0.00 0.00 -
NAPS 0.2761 0.2739 0.2882 0.2803 0.2759 0.2838 0.2741 0.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.55 0.57 0.67 0.50 0.60 0.67 -
P/RPS 0.33 0.48 1.11 0.39 0.39 0.82 1.99 -69.78%
P/EPS 6.51 7.75 19.00 4.56 4.85 9.68 19.14 -51.24%
EY 15.37 12.91 5.26 21.94 20.60 10.33 5.22 105.29%
DY 14.81 9.09 0.00 7.46 10.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.44 0.34 0.40 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 -
Price 0.53 0.52 0.52 0.57 0.64 0.51 0.55 -
P/RPS 0.33 0.46 1.01 0.33 0.50 0.69 1.63 -65.48%
P/EPS 6.39 7.32 17.33 3.88 6.21 8.23 15.71 -45.07%
EY 15.66 13.65 5.77 25.79 16.09 12.16 6.36 82.24%
DY 15.09 9.62 0.00 8.77 7.81 0.00 0.00 -
P/NAPS 0.36 0.35 0.34 0.38 0.44 0.34 0.38 -3.53%

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