[HIRO] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -10.3%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 131,060 143,557 152,140 155,697 166,791 167,686 169,038 -15.61%
PBT 19,135 21,380 27,387 24,197 25,158 26,207 24,352 -14.86%
Tax -5,149 -5,691 -6,721 -5,865 -7,929 -11,059 -13,202 -46.64%
NP 13,986 15,689 20,666 18,332 17,229 15,148 11,150 16.32%
-
NP to SH 6,621 7,935 11,574 9,976 11,121 10,933 10,044 -24.27%
-
Tax Rate 26.91% 26.62% 24.54% 24.24% 31.52% 42.20% 54.21% -
Total Cost 117,074 127,868 131,474 137,365 149,562 152,538 157,888 -18.09%
-
Net Worth 79,937 77,615 152,966 152,800 150,079 160,941 114,301 -21.22%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,353 6,353 6,353 5,516 6,348 6,348 10,313 -27.62%
Div Payout % 95.97% 80.07% 54.90% 55.30% 57.08% 58.06% 102.68% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 79,937 77,615 152,966 152,800 150,079 160,941 114,301 -21.22%
NOSH 79,937 77,615 78,848 80,000 78,575 80,470 77,230 2.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.67% 10.93% 13.58% 11.77% 10.33% 9.03% 6.60% -
ROE 8.28% 10.22% 7.57% 6.53% 7.41% 6.79% 8.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 163.95 184.96 192.95 194.62 212.27 208.38 218.87 -17.53%
EPS 8.28 10.22 14.68 12.47 14.15 13.59 13.01 -26.03%
DPS 7.95 8.19 8.06 6.90 8.08 7.89 13.35 -29.24%
NAPS 1.00 1.00 1.94 1.91 1.91 2.00 1.48 -23.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.59 33.51 35.51 36.34 38.93 39.14 39.45 -15.61%
EPS 1.55 1.85 2.70 2.33 2.60 2.55 2.34 -24.03%
DPS 1.48 1.48 1.48 1.29 1.48 1.48 2.41 -27.77%
NAPS 0.1866 0.1812 0.357 0.3566 0.3503 0.3756 0.2668 -21.22%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.56 0.56 0.58 0.55 0.54 -
P/RPS 0.36 0.32 0.29 0.29 0.27 0.26 0.25 27.54%
P/EPS 7.12 5.87 3.82 4.49 4.10 4.05 4.15 43.36%
EY 14.04 17.04 26.21 22.27 24.40 24.70 24.08 -30.23%
DY 13.47 13.64 14.39 12.31 13.93 14.34 24.73 -33.32%
P/NAPS 0.59 0.60 0.29 0.29 0.30 0.28 0.36 39.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 -
Price 0.64 0.62 0.55 0.52 0.56 0.56 0.53 -
P/RPS 0.39 0.34 0.29 0.27 0.26 0.27 0.24 38.26%
P/EPS 7.73 6.06 3.75 4.17 3.96 4.12 4.08 53.17%
EY 12.94 16.49 26.69 23.98 25.27 24.26 24.54 -34.75%
DY 12.42 13.20 14.65 13.26 14.43 14.09 25.20 -37.63%
P/NAPS 0.64 0.62 0.28 0.27 0.29 0.28 0.36 46.80%

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