[HIRO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -9.48%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 110,217 109,022 111,678 119,070 124,930 128,414 130,759 -10.75%
PBT 23,322 23,316 22,615 26,518 30,102 33,259 32,320 -19.53%
Tax -13,080 -13,491 -11,701 -14,588 -16,923 -19,116 -20,658 -26.24%
NP 10,242 9,825 10,914 11,930 13,179 14,143 11,662 -8.28%
-
NP to SH 10,242 9,825 10,914 11,930 13,179 14,143 11,662 -8.28%
-
Tax Rate 56.08% 57.86% 51.74% 55.01% 56.22% 57.48% 63.92% -
Total Cost 99,975 99,197 100,764 107,140 111,751 114,271 119,097 -11.00%
-
Net Worth 117,425 81,150 123,604 123,850 124,034 129,449 63,622 50.40%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 9,845 9,845 11,002 10,909 7,584 7,584 3,962 83.35%
Div Payout % 96.13% 100.20% 100.81% 91.44% 57.55% 53.62% 33.98% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 117,425 81,150 123,604 123,850 124,034 129,449 63,622 50.40%
NOSH 80,428 81,150 81,857 83,121 82,689 88,060 63,622 16.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.29% 9.01% 9.77% 10.02% 10.55% 11.01% 8.92% -
ROE 8.72% 12.11% 8.83% 9.63% 10.63% 10.93% 18.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 137.04 134.35 136.43 143.25 151.08 145.82 205.52 -23.65%
EPS 12.73 12.11 13.33 14.35 15.94 16.06 18.33 -21.55%
DPS 12.24 12.13 13.44 13.12 9.17 8.61 6.23 56.80%
NAPS 1.46 1.00 1.51 1.49 1.50 1.47 1.00 28.66%
Adjusted Per Share Value based on latest NOSH - 83,121
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.73 25.45 26.07 27.79 29.16 29.97 30.52 -10.74%
EPS 2.39 2.29 2.55 2.78 3.08 3.30 2.72 -8.25%
DPS 2.30 2.30 2.57 2.55 1.77 1.77 0.92 84.09%
NAPS 0.2741 0.1894 0.2885 0.2891 0.2895 0.3021 0.1485 50.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.67 0.70 0.68 0.63 0.62 0.00 0.00 -
P/RPS 0.49 0.52 0.50 0.44 0.41 0.00 0.00 -
P/EPS 5.26 5.78 5.10 4.39 3.89 0.00 0.00 -
EY 19.01 17.30 19.61 22.78 25.71 0.00 0.00 -
DY 18.27 17.33 19.77 20.83 14.79 0.00 0.00 -
P/NAPS 0.46 0.70 0.45 0.42 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 17/01/03 -
Price 0.55 0.66 0.62 0.68 0.64 0.63 0.66 -
P/RPS 0.40 0.49 0.45 0.47 0.42 0.43 0.32 16.02%
P/EPS 4.32 5.45 4.65 4.74 4.02 3.92 3.60 12.91%
EY 23.15 18.34 21.50 21.11 24.90 25.49 27.77 -11.41%
DY 22.26 18.38 21.68 19.30 14.33 13.67 9.44 77.06%
P/NAPS 0.38 0.66 0.41 0.46 0.43 0.43 0.66 -30.76%

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