[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.35%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 137,153 102,728 60,065 27,090 109,022 84,148 54,514 84.46%
PBT 26,321 18,987 11,403 5,582 23,316 17,862 11,876 69.57%
Tax -14,629 -10,705 -6,344 -2,767 -13,490 -9,856 -6,736 67.30%
NP 11,692 8,282 5,059 2,815 9,826 8,006 5,140 72.53%
-
NP to SH 11,692 8,282 5,059 2,815 9,826 8,006 5,140 72.53%
-
Tax Rate 55.58% 56.38% 55.63% 49.57% 57.86% 55.18% 56.72% -
Total Cost 125,461 94,446 55,006 24,275 99,196 76,142 49,374 85.68%
-
Net Worth 120,101 118,199 121,579 117,425 121,164 123,357 123,549 -1.86%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,976 4,020 - - 3,209 3,267 3,316 12.80%
Div Payout % 34.01% 48.54% - - 32.67% 40.82% 64.53% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 120,101 118,199 121,579 117,425 121,164 123,357 123,549 -1.86%
NOSH 79,537 80,407 81,596 80,428 80,241 81,693 82,919 -2.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.52% 8.06% 8.42% 10.39% 9.01% 9.51% 9.43% -
ROE 9.74% 7.01% 4.16% 2.40% 8.11% 6.49% 4.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 172.44 127.76 73.61 33.68 135.87 103.00 65.74 89.64%
EPS 14.70 10.30 6.20 3.50 12.00 9.80 6.20 77.34%
DPS 5.00 5.00 0.00 0.00 4.00 4.00 4.00 15.96%
NAPS 1.51 1.47 1.49 1.46 1.51 1.51 1.49 0.88%
Adjusted Per Share Value based on latest NOSH - 80,428
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.01 23.98 14.02 6.32 25.45 19.64 12.72 84.49%
EPS 2.73 1.93 1.18 0.66 2.29 1.87 1.20 72.54%
DPS 0.93 0.94 0.00 0.00 0.75 0.76 0.77 13.34%
NAPS 0.2803 0.2759 0.2838 0.2741 0.2828 0.2879 0.2884 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.67 0.50 0.60 0.67 0.70 0.68 0.63 -
P/RPS 0.39 0.39 0.82 1.99 0.52 0.66 0.96 -44.99%
P/EPS 4.56 4.85 9.68 19.14 5.72 6.94 10.16 -41.23%
EY 21.94 20.60 10.33 5.22 17.49 14.41 9.84 70.25%
DY 7.46 10.00 0.00 0.00 5.71 5.88 6.35 11.28%
P/NAPS 0.44 0.34 0.40 0.46 0.46 0.45 0.42 3.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 -
Price 0.57 0.64 0.51 0.55 0.66 0.62 0.68 -
P/RPS 0.33 0.50 0.69 1.63 0.49 0.60 1.03 -53.01%
P/EPS 3.88 6.21 8.23 15.71 5.39 6.33 10.97 -49.82%
EY 25.79 16.09 12.16 6.36 18.55 15.81 9.12 99.34%
DY 8.77 7.81 0.00 0.00 6.06 6.45 5.88 30.38%
P/NAPS 0.38 0.44 0.34 0.38 0.44 0.41 0.46 -11.90%

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