[HIRO] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -29.47%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,784 38,573 49,207 41,122 40,136 42,663 32,975 11.39%
PBT 9,189 2,843 7,098 7,077 7,334 7,584 5,821 35.46%
Tax -1,781 -733 -3,873 -4,672 -3,924 -4,361 -3,577 -37.10%
NP 7,408 2,110 3,225 2,405 3,410 3,223 2,244 121.22%
-
NP to SH 4,299 1,004 3,225 2,405 3,410 3,223 2,244 54.06%
-
Tax Rate 19.38% 25.78% 54.56% 66.02% 53.50% 57.50% 61.45% -
Total Cost 31,376 36,463 45,982 38,717 36,726 39,440 30,731 1.39%
-
Net Worth 160,941 114,301 119,325 123,456 119,746 118,445 119,412 21.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,316 4,031 - 3,965 4,028 - -
Div Payout % - 230.77% 125.00% - 116.28% 125.00% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 160,941 114,301 119,325 123,456 119,746 118,445 119,412 21.94%
NOSH 80,470 77,230 80,625 80,166 79,302 80,575 80,142 0.27%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.10% 5.47% 6.55% 5.85% 8.50% 7.55% 6.81% -
ROE 2.67% 0.88% 2.70% 1.95% 2.85% 2.72% 1.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.20 49.95 61.03 51.30 50.61 52.95 41.15 11.08%
EPS 5.40 1.30 4.00 3.00 4.30 4.00 2.80 54.75%
DPS 0.00 3.00 5.00 0.00 5.00 5.00 0.00 -
NAPS 2.00 1.48 1.48 1.54 1.51 1.47 1.49 21.61%
Adjusted Per Share Value based on latest NOSH - 80,166
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.05 9.00 11.49 9.60 9.37 9.96 7.70 11.33%
EPS 1.00 0.23 0.75 0.56 0.80 0.75 0.52 54.45%
DPS 0.00 0.54 0.94 0.00 0.93 0.94 0.00 -
NAPS 0.3756 0.2668 0.2785 0.2882 0.2795 0.2765 0.2787 21.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.55 0.54 0.55 0.57 0.67 0.50 0.60 -
P/RPS 1.14 1.08 0.90 1.11 1.32 0.94 1.46 -15.16%
P/EPS 10.30 41.54 13.75 19.00 15.58 12.50 21.43 -38.55%
EY 9.71 2.41 7.27 5.26 6.42 8.00 4.67 62.68%
DY 0.00 5.56 9.09 0.00 7.46 10.00 0.00 -
P/NAPS 0.28 0.36 0.37 0.37 0.44 0.34 0.40 -21.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 -
Price 0.56 0.53 0.52 0.52 0.57 0.64 0.51 -
P/RPS 1.16 1.06 0.85 1.01 1.13 1.21 1.24 -4.33%
P/EPS 10.48 40.77 13.00 17.33 13.26 16.00 18.21 -30.74%
EY 9.54 2.45 7.69 5.77 7.54 6.25 5.49 44.39%
DY 0.00 5.66 9.62 0.00 8.77 7.81 0.00 -
P/NAPS 0.28 0.36 0.35 0.34 0.38 0.44 0.34 -12.10%

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