[HIRO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 157.72%
YoY- -24.33%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,032 42,210 34,310 31,974 30,181 27,730 30,201 30.54%
PBT 9,814 7,178 6,150 7,267 3,397 3,783 3,182 112.02%
Tax -2,333 -2,047 211 -3,603 -1,599 -1,000 -751 113.05%
NP 7,481 5,131 6,361 3,664 1,798 2,783 2,431 111.71%
-
NP to SH 4,348 2,648 4,220 1,969 764 1,279 660 251.82%
-
Tax Rate 23.77% 28.52% -3.43% 49.58% 47.07% 26.43% 23.60% -
Total Cost 37,551 37,079 27,949 28,310 28,383 24,947 27,770 22.30%
-
Net Worth 164,257 165,499 155,815 152,597 145,923 155,078 77,615 64.91%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,441 - - 6,563 - - - -
Div Payout % 148.15% - - 333.33% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 164,257 165,499 155,815 152,597 145,923 155,078 77,615 64.91%
NOSH 161,037 165,499 162,307 82,041 76,400 79,937 77,615 62.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.61% 12.16% 18.54% 11.46% 5.96% 10.04% 8.05% -
ROE 2.65% 1.60% 2.71% 1.29% 0.52% 0.82% 0.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.96 25.50 21.14 38.97 39.50 34.69 38.91 -19.78%
EPS 2.70 1.60 2.60 2.40 1.00 1.60 0.40 257.58%
DPS 4.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 1.86 1.91 1.94 1.00 1.33%
Adjusted Per Share Value based on latest NOSH - 82,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.51 9.85 8.01 7.46 7.04 6.47 7.05 30.53%
EPS 1.01 0.62 0.98 0.46 0.18 0.30 0.15 256.99%
DPS 1.50 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.3834 0.3863 0.3637 0.3562 0.3406 0.362 0.1812 64.88%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.55 0.61 0.58 0.65 0.59 0.60 -
P/RPS 1.90 2.16 2.89 1.49 1.65 1.70 1.54 15.04%
P/EPS 19.63 34.38 23.46 24.17 65.00 36.87 70.56 -57.41%
EY 5.09 2.91 4.26 4.14 1.54 2.71 1.42 134.39%
DY 7.55 0.00 0.00 13.79 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.64 0.31 0.34 0.30 0.60 -9.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 -
Price 0.53 0.54 0.59 0.59 0.57 0.64 0.62 -
P/RPS 1.90 2.12 2.79 1.51 1.44 1.84 1.59 12.62%
P/EPS 19.63 33.75 22.69 24.58 57.00 40.00 72.91 -58.33%
EY 5.09 2.96 4.41 4.07 1.75 2.50 1.37 140.07%
DY 7.55 0.00 0.00 13.56 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.61 0.32 0.30 0.33 0.62 -11.07%

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