[HIRO] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 18.71%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 25,895 27,530 37,026 34,479 29,379 29,875 29,352 -8.02%
PBT 5,576 4,753 9,889 9,884 8,733 3,817 9,024 -27.47%
Tax -3,178 -1,844 -6,008 -5,893 -5,371 -3,387 -5,183 -27.84%
NP 2,398 2,909 3,881 3,991 3,362 430 3,841 -26.97%
-
NP to SH 2,398 2,909 3,881 3,991 3,362 430 3,841 -26.97%
-
Tax Rate 56.99% 38.80% 60.75% 59.62% 61.50% 88.73% 57.44% -
Total Cost 23,497 24,621 33,145 30,488 26,017 29,445 25,511 -5.33%
-
Net Worth 124,034 129,449 93,525 82,599 78,181 72,904 73,834 41.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,403 3,181 - - - - -
Div Payout % - 151.36% 81.97% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 124,034 129,449 93,525 82,599 78,181 72,904 73,834 41.36%
NOSH 82,689 88,060 63,622 19,855 19,893 19,545 19,901 158.67%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.26% 10.57% 10.48% 11.58% 11.44% 1.44% 13.09% -
ROE 1.93% 2.25% 4.15% 4.83% 4.30% 0.59% 5.20% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.32 31.26 58.20 173.65 147.68 152.85 147.49 -64.43%
EPS 2.90 3.30 6.10 20.10 16.90 2.20 19.30 -71.76%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.47 4.16 3.93 3.73 3.71 -45.35%
Adjusted Per Share Value based on latest NOSH - 19,855
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.04 6.43 8.64 8.05 6.86 6.97 6.85 -8.05%
EPS 0.56 0.68 0.91 0.93 0.78 0.10 0.90 -27.13%
DPS 0.00 1.03 0.74 0.00 0.00 0.00 0.00 -
NAPS 0.2895 0.3021 0.2183 0.1928 0.1825 0.1702 0.1723 41.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.38 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.68 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 29/11/01 -
Price 0.64 0.63 0.66 0.00 0.00 0.00 0.00 -
P/RPS 2.04 2.02 1.13 0.00 0.00 0.00 0.00 -
P/EPS 22.07 19.07 10.82 0.00 0.00 0.00 0.00 -
EY 4.53 5.24 9.24 0.00 0.00 0.00 0.00 -
DY 0.00 7.94 7.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.45 0.00 0.00 0.00 0.00 -

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