[HIRO] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.28%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,122 40,136 42,663 32,975 27,090 24,874 29,634 24.38%
PBT 7,077 7,334 7,584 5,821 5,582 5,454 5,986 11.79%
Tax -4,672 -3,924 -4,361 -3,577 -2,767 -3,634 -3,121 30.82%
NP 2,405 3,410 3,223 2,244 2,815 1,820 2,865 -11.00%
-
NP to SH 2,405 3,410 3,223 2,244 2,815 1,820 2,865 -11.00%
-
Tax Rate 66.02% 53.50% 57.50% 61.45% 49.57% 66.63% 52.14% -
Total Cost 38,717 36,726 39,440 30,731 24,275 23,054 26,769 27.86%
-
Net Worth 123,456 119,746 118,445 119,412 117,425 81,150 123,604 -0.07%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,965 4,028 - - 3,246 3,274 -
Div Payout % - 116.28% 125.00% - - 178.35% 114.29% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,456 119,746 118,445 119,412 117,425 81,150 123,604 -0.07%
NOSH 80,166 79,302 80,575 80,142 80,428 81,150 81,857 -1.38%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.85% 8.50% 7.55% 6.81% 10.39% 7.32% 9.67% -
ROE 1.95% 2.85% 2.72% 1.88% 2.40% 2.24% 2.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.30 50.61 52.95 41.15 33.68 30.65 36.20 26.13%
EPS 3.00 4.30 4.00 2.80 3.50 2.20 3.50 -9.75%
DPS 0.00 5.00 5.00 0.00 0.00 4.00 4.00 -
NAPS 1.54 1.51 1.47 1.49 1.46 1.00 1.51 1.31%
Adjusted Per Share Value based on latest NOSH - 80,142
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.60 9.37 9.96 7.70 6.32 5.81 6.92 24.36%
EPS 0.56 0.80 0.75 0.52 0.66 0.42 0.67 -11.25%
DPS 0.00 0.93 0.94 0.00 0.00 0.76 0.76 -
NAPS 0.2882 0.2795 0.2765 0.2787 0.2741 0.1894 0.2885 -0.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.57 0.67 0.50 0.60 0.67 0.70 0.68 -
P/RPS 1.11 1.32 0.94 1.46 1.99 2.28 1.88 -29.59%
P/EPS 19.00 15.58 12.50 21.43 19.14 31.21 19.43 -1.47%
EY 5.26 6.42 8.00 4.67 5.22 3.20 5.15 1.41%
DY 0.00 7.46 10.00 0.00 0.00 5.71 5.88 -
P/NAPS 0.37 0.44 0.34 0.40 0.46 0.70 0.45 -12.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 -
Price 0.52 0.57 0.64 0.51 0.55 0.66 0.62 -
P/RPS 1.01 1.13 1.21 1.24 1.63 2.15 1.71 -29.58%
P/EPS 17.33 13.26 16.00 18.21 15.71 29.43 17.71 -1.43%
EY 5.77 7.54 6.25 5.49 6.36 3.40 5.65 1.40%
DY 0.00 8.77 7.81 0.00 0.00 6.06 6.45 -
P/NAPS 0.34 0.38 0.44 0.34 0.38 0.66 0.41 -11.72%

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