[HIRO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.63%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 49,207 41,122 40,136 42,663 32,975 27,090 24,874 57.65%
PBT 7,098 7,077 7,334 7,584 5,821 5,582 5,454 19.22%
Tax -3,873 -4,672 -3,924 -4,361 -3,577 -2,767 -3,634 4.34%
NP 3,225 2,405 3,410 3,223 2,244 2,815 1,820 46.48%
-
NP to SH 3,225 2,405 3,410 3,223 2,244 2,815 1,820 46.48%
-
Tax Rate 54.56% 66.02% 53.50% 57.50% 61.45% 49.57% 66.63% -
Total Cost 45,982 38,717 36,726 39,440 30,731 24,275 23,054 58.51%
-
Net Worth 119,325 123,456 119,746 118,445 119,412 117,425 81,150 29.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,031 - 3,965 4,028 - - 3,246 15.54%
Div Payout % 125.00% - 116.28% 125.00% - - 178.35% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 119,325 123,456 119,746 118,445 119,412 117,425 81,150 29.33%
NOSH 80,625 80,166 79,302 80,575 80,142 80,428 81,150 -0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.55% 5.85% 8.50% 7.55% 6.81% 10.39% 7.32% -
ROE 2.70% 1.95% 2.85% 2.72% 1.88% 2.40% 2.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 61.03 51.30 50.61 52.95 41.15 33.68 30.65 58.34%
EPS 4.00 3.00 4.30 4.00 2.80 3.50 2.20 49.02%
DPS 5.00 0.00 5.00 5.00 0.00 0.00 4.00 16.05%
NAPS 1.48 1.54 1.51 1.47 1.49 1.46 1.00 29.90%
Adjusted Per Share Value based on latest NOSH - 80,575
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.49 9.60 9.37 9.96 7.70 6.32 5.81 57.61%
EPS 0.75 0.56 0.80 0.75 0.52 0.66 0.42 47.24%
DPS 0.94 0.00 0.93 0.94 0.00 0.00 0.76 15.23%
NAPS 0.2785 0.2882 0.2795 0.2765 0.2787 0.2741 0.1894 29.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.57 0.67 0.50 0.60 0.67 0.70 -
P/RPS 0.90 1.11 1.32 0.94 1.46 1.99 2.28 -46.21%
P/EPS 13.75 19.00 15.58 12.50 21.43 19.14 31.21 -42.12%
EY 7.27 5.26 6.42 8.00 4.67 5.22 3.20 72.90%
DY 9.09 0.00 7.46 10.00 0.00 0.00 5.71 36.37%
P/NAPS 0.37 0.37 0.44 0.34 0.40 0.46 0.70 -34.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.52 0.52 0.57 0.64 0.51 0.55 0.66 -
P/RPS 0.85 1.01 1.13 1.21 1.24 1.63 2.15 -46.16%
P/EPS 13.00 17.33 13.26 16.00 18.21 15.71 29.43 -42.02%
EY 7.69 5.77 7.54 6.25 5.49 6.36 3.40 72.39%
DY 9.62 0.00 8.77 7.81 0.00 0.00 6.06 36.12%
P/NAPS 0.35 0.34 0.38 0.44 0.34 0.38 0.66 -34.50%

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