[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -67.83%
YoY- 107.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 177,923 133,587 87,242 42,210 124,195 89,885 57,911 110.62%
PBT 35,535 28,682 16,992 7,178 20,597 14,447 7,180 189.01%
Tax -6,209 -8,061 -4,380 -2,047 -5,991 -6,202 -2,599 78.23%
NP 29,326 20,621 12,612 5,131 14,606 8,245 4,581 242.83%
-
NP to SH 17,712 11,710 6,996 2,648 8,232 4,012 2,043 319.26%
-
Tax Rate 17.47% 28.10% 25.78% 28.52% 29.09% 42.93% 36.20% -
Total Cost 148,597 112,966 74,630 37,079 109,589 81,640 53,330 97.39%
-
Net Worth 170,620 167,518 165,951 165,499 158,054 152,292 150,081 8.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,499 6,505 6,507 - 6,585 6,550 - -
Div Payout % 36.70% 55.56% 93.02% - 80.00% 163.27% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,620 167,518 165,951 165,499 158,054 152,292 150,081 8.88%
NOSH 162,495 162,638 162,697 165,499 164,640 81,877 78,576 61.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.48% 15.44% 14.46% 12.16% 11.76% 9.17% 7.91% -
ROE 10.38% 6.99% 4.22% 1.60% 5.21% 2.63% 1.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.49 82.14 53.62 25.50 75.43 109.78 73.70 30.04%
EPS 10.90 7.20 4.30 1.60 5.00 4.90 2.60 158.87%
DPS 4.00 4.00 4.00 0.00 4.00 8.00 0.00 -
NAPS 1.05 1.03 1.02 1.00 0.96 1.86 1.91 -32.77%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.53 31.18 20.36 9.85 28.99 20.98 13.52 110.59%
EPS 4.13 2.73 1.63 0.62 1.92 0.94 0.48 317.16%
DPS 1.52 1.52 1.52 0.00 1.54 1.53 0.00 -
NAPS 0.3982 0.391 0.3873 0.3863 0.3689 0.3555 0.3503 8.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.50 0.53 0.55 0.61 0.58 0.65 -
P/RPS 0.47 0.61 0.99 2.16 0.81 0.53 0.88 -34.04%
P/EPS 4.68 6.94 12.33 34.38 12.20 11.84 25.00 -67.10%
EY 21.37 14.40 8.11 2.91 8.20 8.45 4.00 204.05%
DY 7.84 8.00 7.55 0.00 6.56 13.79 0.00 -
P/NAPS 0.49 0.49 0.52 0.55 0.64 0.31 0.34 27.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.59 0.50 0.53 0.54 0.59 0.59 0.57 -
P/RPS 0.54 0.61 0.99 2.12 0.78 0.54 0.77 -20.98%
P/EPS 5.41 6.94 12.33 33.75 11.80 12.04 21.92 -60.48%
EY 18.47 14.40 8.11 2.96 8.47 8.31 4.56 153.02%
DY 6.78 8.00 7.55 0.00 6.78 13.56 0.00 -
P/NAPS 0.56 0.49 0.52 0.54 0.61 0.32 0.30 51.31%

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