[HIRO] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 64.2%
YoY- 469.11%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 37,946 44,336 46,345 45,032 42,210 34,310 31,974 12.08%
PBT 9,042 6,853 11,690 9,814 7,178 6,150 7,267 15.66%
Tax -2,301 1,852 -3,681 -2,333 -2,047 211 -3,603 -25.82%
NP 6,741 8,705 8,009 7,481 5,131 6,361 3,664 50.08%
-
NP to SH 3,250 6,002 4,714 4,348 2,648 4,220 1,969 39.62%
-
Tax Rate 25.45% -27.02% 31.49% 23.77% 28.52% -3.43% 49.58% -
Total Cost 31,205 35,631 38,336 37,551 37,079 27,949 28,310 6.69%
-
Net Worth 160,875 170,327 167,428 164,257 165,499 155,815 152,597 3.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 6,441 - - 6,563 -
Div Payout % - - - 148.15% - - 333.33% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 160,875 170,327 167,428 164,257 165,499 155,815 152,597 3.58%
NOSH 162,500 162,216 162,551 161,037 165,499 162,307 82,041 57.65%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.76% 19.63% 17.28% 16.61% 12.16% 18.54% 11.46% -
ROE 2.02% 3.52% 2.82% 2.65% 1.60% 2.71% 1.29% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.35 27.33 28.51 27.96 25.50 21.14 38.97 -28.90%
EPS 2.00 3.70 2.90 2.70 1.60 2.60 2.40 -11.43%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 8.00 -
NAPS 0.99 1.05 1.03 1.02 1.00 0.96 1.86 -34.29%
Adjusted Per Share Value based on latest NOSH - 161,037
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.86 10.35 10.82 10.51 9.85 8.01 7.46 12.13%
EPS 0.76 1.40 1.10 1.01 0.62 0.98 0.46 39.71%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 1.53 -
NAPS 0.3755 0.3976 0.3908 0.3834 0.3863 0.3637 0.3562 3.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.51 0.50 0.53 0.55 0.61 0.58 -
P/RPS 2.40 1.87 1.75 1.90 2.16 2.89 1.49 37.36%
P/EPS 28.00 13.78 17.24 19.63 34.38 23.46 24.17 10.29%
EY 3.57 7.25 5.80 5.09 2.91 4.26 4.14 -9.39%
DY 0.00 0.00 0.00 7.55 0.00 0.00 13.79 -
P/NAPS 0.57 0.49 0.49 0.52 0.55 0.64 0.31 50.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 -
Price 0.72 0.59 0.50 0.53 0.54 0.59 0.59 -
P/RPS 3.08 2.16 1.75 1.90 2.12 2.79 1.51 60.76%
P/EPS 36.00 15.95 17.24 19.63 33.75 22.69 24.58 28.93%
EY 2.78 6.27 5.80 5.09 2.96 4.41 4.07 -22.42%
DY 0.00 0.00 0.00 7.55 0.00 0.00 13.56 -
P/NAPS 0.73 0.56 0.49 0.52 0.54 0.61 0.32 73.20%

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