[HIRO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 27.32%
YoY- 42.23%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 53,777 45,987 37,946 44,336 46,345 45,032 42,210 17.50%
PBT 10,166 9,879 9,042 6,853 11,690 9,814 7,178 26.08%
Tax -912 -1,541 -2,301 1,852 -3,681 -2,333 -2,047 -41.63%
NP 9,254 8,338 6,741 8,705 8,009 7,481 5,131 48.11%
-
NP to SH 4,896 4,579 3,250 6,002 4,714 4,348 2,648 50.58%
-
Tax Rate 8.97% 15.60% 25.45% -27.02% 31.49% 23.77% 28.52% -
Total Cost 44,523 37,649 31,205 35,631 38,336 37,551 37,079 12.95%
-
Net Worth 164,831 171,712 160,875 170,327 167,428 164,257 165,499 -0.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 6,541 - - - 6,441 - -
Div Payout % - 142.86% - - - 148.15% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 164,831 171,712 160,875 170,327 167,428 164,257 165,499 -0.26%
NOSH 163,200 163,535 162,500 162,216 162,551 161,037 165,499 -0.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.21% 18.13% 17.76% 19.63% 17.28% 16.61% 12.16% -
ROE 2.97% 2.67% 2.02% 3.52% 2.82% 2.65% 1.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.95 28.12 23.35 27.33 28.51 27.96 25.50 18.61%
EPS 3.00 2.80 2.00 3.70 2.90 2.70 1.60 51.99%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.01 1.05 0.99 1.05 1.03 1.02 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 162,216
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.55 10.73 8.86 10.35 10.82 10.51 9.85 17.50%
EPS 1.14 1.07 0.76 1.40 1.10 1.01 0.62 50.03%
DPS 0.00 1.53 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.3847 0.4008 0.3755 0.3976 0.3908 0.3834 0.3863 -0.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.87 0.73 0.56 0.51 0.50 0.53 0.55 -
P/RPS 2.64 2.60 2.40 1.87 1.75 1.90 2.16 14.30%
P/EPS 29.00 26.07 28.00 13.78 17.24 19.63 34.38 -10.71%
EY 3.45 3.84 3.57 7.25 5.80 5.09 2.91 12.00%
DY 0.00 5.48 0.00 0.00 0.00 7.55 0.00 -
P/NAPS 0.86 0.70 0.57 0.49 0.49 0.52 0.55 34.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 -
Price 0.86 0.80 0.72 0.59 0.50 0.53 0.54 -
P/RPS 2.61 2.84 3.08 2.16 1.75 1.90 2.12 14.85%
P/EPS 28.67 28.57 36.00 15.95 17.24 19.63 33.75 -10.29%
EY 3.49 3.50 2.78 6.27 5.80 5.09 2.96 11.59%
DY 0.00 5.00 0.00 0.00 0.00 7.55 0.00 -
P/NAPS 0.85 0.76 0.73 0.56 0.49 0.52 0.54 35.27%

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