[HIRO] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 681.86%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 27,530 37,026 34,479 29,379 29,875 29,352 25,218 6.00%
PBT 4,753 9,889 9,884 8,733 3,817 9,024 7,501 -26.16%
Tax -1,844 -6,008 -5,893 -5,371 -3,387 -5,183 -4,748 -46.67%
NP 2,909 3,881 3,991 3,362 430 3,841 2,753 3.73%
-
NP to SH 2,909 3,881 3,991 3,362 430 3,841 2,753 3.73%
-
Tax Rate 38.80% 60.75% 59.62% 61.50% 88.73% 57.44% 63.30% -
Total Cost 24,621 33,145 30,488 26,017 29,445 25,511 22,465 6.28%
-
Net Worth 129,449 93,525 82,599 78,181 72,904 73,834 69,122 51.76%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,403 3,181 - - - - - -
Div Payout % 151.36% 81.97% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 129,449 93,525 82,599 78,181 72,904 73,834 69,122 51.76%
NOSH 88,060 63,622 19,855 19,893 19,545 19,901 19,805 169.66%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.57% 10.48% 11.58% 11.44% 1.44% 13.09% 10.92% -
ROE 2.25% 4.15% 4.83% 4.30% 0.59% 5.20% 3.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.26 58.20 173.65 147.68 152.85 147.49 127.33 -60.69%
EPS 3.30 6.10 20.10 16.90 2.20 19.30 13.90 -61.55%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 4.16 3.93 3.73 3.71 3.49 -43.72%
Adjusted Per Share Value based on latest NOSH - 19,893
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.43 8.64 8.05 6.86 6.97 6.85 5.89 6.00%
EPS 0.68 0.91 0.93 0.78 0.10 0.90 0.64 4.11%
DPS 1.03 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.2183 0.1928 0.1825 0.1702 0.1723 0.1613 51.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 29/11/01 28/08/01 -
Price 0.63 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.02 1.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.07 10.82 0.00 0.00 0.00 0.00 0.00 -
EY 5.24 9.24 0.00 0.00 0.00 0.00 0.00 -
DY 7.94 7.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.00 0.00 0.00 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