[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 64.8%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 113,356 78,340 40,227 167,686 128,902 90,329 41,122 96.47%
PBT 18,198 12,165 6,028 26,207 17,018 14,175 7,077 87.58%
Tax -4,940 -3,351 -1,542 -6,680 -4,899 -8,545 -4,672 3.78%
NP 13,258 8,814 4,486 19,527 12,119 5,630 2,405 211.73%
-
NP to SH 7,275 4,673 2,593 10,933 6,634 5,630 2,405 109.01%
-
Tax Rate 27.15% 27.55% 25.58% 25.49% 28.79% 60.28% 66.02% -
Total Cost 100,098 69,526 35,741 148,159 116,783 84,699 38,717 88.26%
-
Net Worth 151,758 151,278 150,079 147,945 118,293 117,357 123,456 14.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,258 3,168 - 6,363 6,394 3,964 - -
Div Payout % 86.02% 67.80% - 58.20% 96.39% 70.42% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 151,758 151,278 150,079 147,945 118,293 117,357 123,456 14.73%
NOSH 78,225 79,203 78,575 79,540 79,927 79,295 80,166 -1.61%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.70% 11.25% 11.15% 11.64% 9.40% 6.23% 5.85% -
ROE 4.79% 3.09% 1.73% 7.39% 5.61% 4.80% 1.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 144.91 98.91 51.20 210.82 161.27 113.91 51.30 99.70%
EPS 9.30 5.90 3.30 13.70 8.30 7.10 3.00 112.45%
DPS 8.00 4.00 0.00 8.00 8.00 5.00 0.00 -
NAPS 1.94 1.91 1.91 1.86 1.48 1.48 1.54 16.62%
Adjusted Per Share Value based on latest NOSH - 80,470
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.46 18.29 9.39 39.14 30.09 21.08 9.60 96.46%
EPS 1.70 1.09 0.61 2.55 1.55 1.31 0.56 109.51%
DPS 1.46 0.74 0.00 1.49 1.49 0.93 0.00 -
NAPS 0.3542 0.3531 0.3503 0.3453 0.2761 0.2739 0.2882 14.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.56 0.56 0.58 0.55 0.54 0.55 0.57 -
P/RPS 0.39 0.57 1.13 0.26 0.33 0.48 1.11 -50.17%
P/EPS 6.02 9.49 17.58 4.00 6.51 7.75 19.00 -53.49%
EY 16.61 10.54 5.69 24.99 15.37 12.91 5.26 115.08%
DY 14.29 7.14 0.00 14.55 14.81 9.09 0.00 -
P/NAPS 0.29 0.29 0.30 0.30 0.36 0.37 0.37 -14.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 -
Price 0.55 0.52 0.56 0.56 0.53 0.52 0.52 -
P/RPS 0.38 0.53 1.09 0.27 0.33 0.46 1.01 -47.85%
P/EPS 5.91 8.81 16.97 4.07 6.39 7.32 17.33 -51.15%
EY 16.91 11.35 5.89 24.54 15.66 13.65 5.77 104.65%
DY 14.55 7.69 0.00 14.29 15.09 9.62 0.00 -
P/NAPS 0.28 0.27 0.29 0.30 0.36 0.35 0.34 -12.13%

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