[HIRO] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.05%
YoY- 576.51%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 29,634 28,619 25,895 27,530 37,026 34,479 29,379 0.57%
PBT 5,986 6,300 5,576 4,753 9,889 9,884 8,733 -22.24%
Tax -3,121 -3,558 -3,178 -1,844 -6,008 -5,893 -5,371 -30.34%
NP 2,865 2,742 2,398 2,909 3,881 3,991 3,362 -10.10%
-
NP to SH 2,865 2,742 2,398 2,909 3,881 3,991 3,362 -10.10%
-
Tax Rate 52.14% 56.48% 56.99% 38.80% 60.75% 59.62% 61.50% -
Total Cost 26,769 25,877 23,497 24,621 33,145 30,488 26,017 1.91%
-
Net Worth 123,604 123,850 124,034 129,449 93,525 82,599 78,181 35.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,274 3,324 - 4,403 3,181 - - -
Div Payout % 114.29% 121.26% - 151.36% 81.97% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 123,604 123,850 124,034 129,449 93,525 82,599 78,181 35.67%
NOSH 81,857 83,121 82,689 88,060 63,622 19,855 19,893 156.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.67% 9.58% 9.26% 10.57% 10.48% 11.58% 11.44% -
ROE 2.32% 2.21% 1.93% 2.25% 4.15% 4.83% 4.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.20 34.43 31.32 31.26 58.20 173.65 147.68 -60.79%
EPS 3.50 3.30 2.90 3.30 6.10 20.10 16.90 -64.96%
DPS 4.00 4.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.51 1.49 1.50 1.47 1.47 4.16 3.93 -47.11%
Adjusted Per Share Value based on latest NOSH - 88,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.92 6.68 6.04 6.43 8.64 8.05 6.86 0.58%
EPS 0.67 0.64 0.56 0.68 0.91 0.93 0.78 -9.62%
DPS 0.76 0.78 0.00 1.03 0.74 0.00 0.00 -
NAPS 0.2885 0.2891 0.2895 0.3021 0.2183 0.1928 0.1825 35.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.68 0.63 0.62 0.00 0.00 0.00 0.00 -
P/RPS 1.88 1.83 1.98 0.00 0.00 0.00 0.00 -
P/EPS 19.43 19.10 21.38 0.00 0.00 0.00 0.00 -
EY 5.15 5.24 4.68 0.00 0.00 0.00 0.00 -
DY 5.88 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.41 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 -
Price 0.62 0.68 0.64 0.63 0.66 0.00 0.00 -
P/RPS 1.71 1.97 2.04 2.02 1.13 0.00 0.00 -
P/EPS 17.71 20.61 22.07 19.07 10.82 0.00 0.00 -
EY 5.65 4.85 4.53 5.24 9.24 0.00 0.00 -
DY 6.45 5.88 0.00 7.94 7.58 0.00 0.00 -
P/NAPS 0.41 0.46 0.43 0.43 0.45 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