[HIRO] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.85%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,803 53,777 45,987 37,946 44,336 46,345 45,032 36.36%
PBT 9,951 10,166 9,879 9,042 6,853 11,690 9,814 0.92%
Tax -17 -912 -1,541 -2,301 1,852 -3,681 -2,333 -96.20%
NP 9,934 9,254 8,338 6,741 8,705 8,009 7,481 20.74%
-
NP to SH 6,100 4,896 4,579 3,250 6,002 4,714 4,348 25.24%
-
Tax Rate 0.17% 8.97% 15.60% 25.45% -27.02% 31.49% 23.77% -
Total Cost 61,869 44,523 37,649 31,205 35,631 38,336 37,551 39.37%
-
Net Worth 171,091 164,831 171,712 160,875 170,327 167,428 164,257 2.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 6,541 - - - 6,441 -
Div Payout % - - 142.86% - - - 148.15% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 171,091 164,831 171,712 160,875 170,327 167,428 164,257 2.74%
NOSH 162,944 163,200 163,535 162,500 162,216 162,551 161,037 0.78%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.84% 17.21% 18.13% 17.76% 19.63% 17.28% 16.61% -
ROE 3.57% 2.97% 2.67% 2.02% 3.52% 2.82% 2.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.07 32.95 28.12 23.35 27.33 28.51 27.96 35.32%
EPS 3.70 3.00 2.80 2.00 3.70 2.90 2.70 23.30%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.05 1.01 1.05 0.99 1.05 1.03 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 162,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.76 12.55 10.73 8.86 10.35 10.82 10.51 36.37%
EPS 1.42 1.14 1.07 0.76 1.40 1.10 1.01 25.42%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 1.50 -
NAPS 0.3993 0.3847 0.4008 0.3755 0.3976 0.3908 0.3834 2.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.87 0.73 0.56 0.51 0.50 0.53 -
P/RPS 1.95 2.64 2.60 2.40 1.87 1.75 1.90 1.74%
P/EPS 22.97 29.00 26.07 28.00 13.78 17.24 19.63 11.01%
EY 4.35 3.45 3.84 3.57 7.25 5.80 5.09 -9.91%
DY 0.00 0.00 5.48 0.00 0.00 0.00 7.55 -
P/NAPS 0.82 0.86 0.70 0.57 0.49 0.49 0.52 35.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 -
Price 0.86 0.86 0.80 0.72 0.59 0.50 0.53 -
P/RPS 1.95 2.61 2.84 3.08 2.16 1.75 1.90 1.74%
P/EPS 22.97 28.67 28.57 36.00 15.95 17.24 19.63 11.01%
EY 4.35 3.49 3.50 2.78 6.27 5.80 5.09 -9.91%
DY 0.00 0.00 5.00 0.00 0.00 0.00 7.55 -
P/NAPS 0.82 0.85 0.76 0.73 0.56 0.49 0.52 35.36%

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