[HIRO] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.8%
YoY- 87.36%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 38,573 49,207 41,122 40,136 42,663 32,975 27,090 26.53%
PBT 2,843 7,098 7,077 7,334 7,584 5,821 5,582 -36.19%
Tax -733 -3,873 -4,672 -3,924 -4,361 -3,577 -2,767 -58.71%
NP 2,110 3,225 2,405 3,410 3,223 2,244 2,815 -17.46%
-
NP to SH 1,004 3,225 2,405 3,410 3,223 2,244 2,815 -49.67%
-
Tax Rate 25.78% 54.56% 66.02% 53.50% 57.50% 61.45% 49.57% -
Total Cost 36,463 45,982 38,717 36,726 39,440 30,731 24,275 31.12%
-
Net Worth 114,301 119,325 123,456 119,746 118,445 119,412 117,425 -1.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,316 4,031 - 3,965 4,028 - - -
Div Payout % 230.77% 125.00% - 116.28% 125.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 114,301 119,325 123,456 119,746 118,445 119,412 117,425 -1.77%
NOSH 77,230 80,625 80,166 79,302 80,575 80,142 80,428 -2.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.47% 6.55% 5.85% 8.50% 7.55% 6.81% 10.39% -
ROE 0.88% 2.70% 1.95% 2.85% 2.72% 1.88% 2.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.95 61.03 51.30 50.61 52.95 41.15 33.68 30.01%
EPS 1.30 4.00 3.00 4.30 4.00 2.80 3.50 -48.29%
DPS 3.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.48 1.48 1.54 1.51 1.47 1.49 1.46 0.91%
Adjusted Per Share Value based on latest NOSH - 79,302
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.00 11.49 9.60 9.37 9.96 7.70 6.32 26.54%
EPS 0.23 0.75 0.56 0.80 0.75 0.52 0.66 -50.44%
DPS 0.54 0.94 0.00 0.93 0.94 0.00 0.00 -
NAPS 0.2668 0.2785 0.2882 0.2795 0.2765 0.2787 0.2741 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.55 0.57 0.67 0.50 0.60 0.67 -
P/RPS 1.08 0.90 1.11 1.32 0.94 1.46 1.99 -33.44%
P/EPS 41.54 13.75 19.00 15.58 12.50 21.43 19.14 67.55%
EY 2.41 7.27 5.26 6.42 8.00 4.67 5.22 -40.23%
DY 5.56 9.09 0.00 7.46 10.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.44 0.34 0.40 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 -
Price 0.53 0.52 0.52 0.57 0.64 0.51 0.55 -
P/RPS 1.06 0.85 1.01 1.13 1.21 1.24 1.63 -24.91%
P/EPS 40.77 13.00 17.33 13.26 16.00 18.21 15.71 88.73%
EY 2.45 7.69 5.77 7.54 6.25 5.49 6.36 -47.02%
DY 5.66 9.62 0.00 8.77 7.81 0.00 0.00 -
P/NAPS 0.36 0.35 0.34 0.38 0.44 0.34 0.38 -3.53%

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