[HIRO] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 114.32%
YoY- 539.39%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 46,345 45,032 42,210 34,310 31,974 30,181 27,730 40.70%
PBT 11,690 9,814 7,178 6,150 7,267 3,397 3,783 111.71%
Tax -3,681 -2,333 -2,047 211 -3,603 -1,599 -1,000 137.83%
NP 8,009 7,481 5,131 6,361 3,664 1,798 2,783 101.93%
-
NP to SH 4,714 4,348 2,648 4,220 1,969 764 1,279 138.03%
-
Tax Rate 31.49% 23.77% 28.52% -3.43% 49.58% 47.07% 26.43% -
Total Cost 38,336 37,551 37,079 27,949 28,310 28,383 24,947 33.06%
-
Net Worth 167,428 164,257 165,499 155,815 152,597 145,923 155,078 5.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 6,441 - - 6,563 - - -
Div Payout % - 148.15% - - 333.33% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,428 164,257 165,499 155,815 152,597 145,923 155,078 5.22%
NOSH 162,551 161,037 165,499 162,307 82,041 76,400 79,937 60.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.28% 16.61% 12.16% 18.54% 11.46% 5.96% 10.04% -
ROE 2.82% 2.65% 1.60% 2.71% 1.29% 0.52% 0.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.51 27.96 25.50 21.14 38.97 39.50 34.69 -12.22%
EPS 2.90 2.70 1.60 2.60 2.40 1.00 1.60 48.49%
DPS 0.00 4.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.96 1.86 1.91 1.94 -34.35%
Adjusted Per Share Value based on latest NOSH - 162,307
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.82 10.51 9.85 8.01 7.46 7.04 6.47 40.75%
EPS 1.10 1.01 0.62 0.98 0.46 0.18 0.30 137.22%
DPS 0.00 1.50 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.3908 0.3834 0.3863 0.3637 0.3562 0.3406 0.362 5.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.53 0.55 0.61 0.58 0.65 0.59 -
P/RPS 1.75 1.90 2.16 2.89 1.49 1.65 1.70 1.94%
P/EPS 17.24 19.63 34.38 23.46 24.17 65.00 36.87 -39.67%
EY 5.80 5.09 2.91 4.26 4.14 1.54 2.71 65.84%
DY 0.00 7.55 0.00 0.00 13.79 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.64 0.31 0.34 0.30 38.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 -
Price 0.50 0.53 0.54 0.59 0.59 0.57 0.64 -
P/RPS 1.75 1.90 2.12 2.79 1.51 1.44 1.84 -3.27%
P/EPS 17.24 19.63 33.75 22.69 24.58 57.00 40.00 -42.85%
EY 5.80 5.09 2.96 4.41 4.07 1.75 2.50 74.98%
DY 0.00 7.55 0.00 0.00 13.56 0.00 0.00 -
P/NAPS 0.49 0.52 0.54 0.61 0.32 0.30 0.33 30.05%

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