[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.65%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 209,513 137,710 83,933 37,946 177,923 133,587 87,242 79.04%
PBT 39,038 29,087 18,921 9,042 35,535 28,682 16,992 73.84%
Tax -4,771 -4,754 -3,842 -2,301 -6,209 -8,061 -4,380 5.84%
NP 34,267 24,333 15,079 6,741 29,326 20,621 12,612 94.35%
-
NP to SH 18,825 12,725 7,829 3,250 17,712 11,710 6,996 93.11%
-
Tax Rate 12.22% 16.34% 20.31% 25.45% 17.47% 28.10% 25.78% -
Total Cost 175,246 113,377 68,854 31,205 148,597 112,966 74,630 76.39%
-
Net Worth 172,748 166,912 171,259 160,875 170,620 167,518 165,951 2.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,580 6,610 6,524 - 6,499 6,505 6,507 0.74%
Div Payout % 34.96% 51.95% 83.33% - 36.70% 55.56% 93.02% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,748 166,912 171,259 160,875 170,620 167,518 165,951 2.70%
NOSH 164,522 165,259 163,104 162,500 162,495 162,638 162,697 0.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.36% 17.67% 17.97% 17.76% 16.48% 15.44% 14.46% -
ROE 10.90% 7.62% 4.57% 2.02% 10.38% 6.99% 4.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.35 83.33 51.46 23.35 109.49 82.14 53.62 77.73%
EPS 11.50 7.70 4.80 2.00 10.90 7.20 4.30 92.32%
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 1.05 1.01 1.05 0.99 1.05 1.03 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 162,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.90 32.14 19.59 8.86 41.53 31.18 20.36 79.05%
EPS 4.39 2.97 1.83 0.76 4.13 2.73 1.63 93.22%
DPS 1.54 1.54 1.52 0.00 1.52 1.52 1.52 0.87%
NAPS 0.4032 0.3896 0.3997 0.3755 0.3982 0.391 0.3873 2.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.87 0.73 0.56 0.51 0.50 0.53 -
P/RPS 0.68 1.04 1.42 2.40 0.47 0.61 0.99 -22.09%
P/EPS 7.52 11.30 15.21 28.00 4.68 6.94 12.33 -28.01%
EY 13.30 8.85 6.58 3.57 21.37 14.40 8.11 38.94%
DY 4.65 4.60 5.48 0.00 7.84 8.00 7.55 -27.54%
P/NAPS 0.82 0.86 0.70 0.57 0.49 0.49 0.52 35.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 -
Price 0.86 0.86 0.80 0.72 0.59 0.50 0.53 -
P/RPS 0.68 1.03 1.55 3.08 0.54 0.61 0.99 -22.09%
P/EPS 7.52 11.17 16.67 36.00 5.41 6.94 12.33 -28.01%
EY 13.30 8.95 6.00 2.78 18.47 14.40 8.11 38.94%
DY 4.65 4.65 5.00 0.00 6.78 8.00 7.55 -27.54%
P/NAPS 0.82 0.85 0.76 0.73 0.56 0.49 0.52 35.36%

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