[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 51.26%
YoY- 115.16%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 137,710 83,933 37,946 177,923 133,587 87,242 42,210 119.81%
PBT 29,087 18,921 9,042 35,535 28,682 16,992 7,178 153.95%
Tax -4,754 -3,842 -2,301 -6,209 -8,061 -4,380 -2,047 75.28%
NP 24,333 15,079 6,741 29,326 20,621 12,612 5,131 182.00%
-
NP to SH 12,725 7,829 3,250 17,712 11,710 6,996 2,648 184.49%
-
Tax Rate 16.34% 20.31% 25.45% 17.47% 28.10% 25.78% 28.52% -
Total Cost 113,377 68,854 31,205 148,597 112,966 74,630 37,079 110.52%
-
Net Worth 166,912 171,259 160,875 170,620 167,518 165,951 165,499 0.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,610 6,524 - 6,499 6,505 6,507 - -
Div Payout % 51.95% 83.33% - 36.70% 55.56% 93.02% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 166,912 171,259 160,875 170,620 167,518 165,951 165,499 0.56%
NOSH 165,259 163,104 162,500 162,495 162,638 162,697 165,499 -0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.67% 17.97% 17.76% 16.48% 15.44% 14.46% 12.16% -
ROE 7.62% 4.57% 2.02% 10.38% 6.99% 4.22% 1.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.33 51.46 23.35 109.49 82.14 53.62 25.50 120.05%
EPS 7.70 4.80 2.00 10.90 7.20 4.30 1.60 184.77%
DPS 4.00 4.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.01 1.05 0.99 1.05 1.03 1.02 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 162,216
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.14 19.59 8.86 41.53 31.18 20.36 9.85 119.83%
EPS 2.97 1.83 0.76 4.13 2.73 1.63 0.62 183.89%
DPS 1.54 1.52 0.00 1.52 1.52 1.52 0.00 -
NAPS 0.3896 0.3997 0.3755 0.3982 0.391 0.3873 0.3863 0.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.87 0.73 0.56 0.51 0.50 0.53 0.55 -
P/RPS 1.04 1.42 2.40 0.47 0.61 0.99 2.16 -38.54%
P/EPS 11.30 15.21 28.00 4.68 6.94 12.33 34.38 -52.34%
EY 8.85 6.58 3.57 21.37 14.40 8.11 2.91 109.76%
DY 4.60 5.48 0.00 7.84 8.00 7.55 0.00 -
P/NAPS 0.86 0.70 0.57 0.49 0.49 0.52 0.55 34.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 -
Price 0.86 0.80 0.72 0.59 0.50 0.53 0.54 -
P/RPS 1.03 1.55 3.08 0.54 0.61 0.99 2.12 -38.17%
P/EPS 11.17 16.67 36.00 5.41 6.94 12.33 33.75 -52.12%
EY 8.95 6.00 2.78 18.47 14.40 8.11 2.96 108.95%
DY 4.65 5.00 0.00 6.78 8.00 7.55 0.00 -
P/NAPS 0.85 0.76 0.73 0.56 0.49 0.52 0.54 35.27%

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