[HIRO] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -19.88%
YoY- -46.82%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 138,675 124,195 120,086 123,128 131,060 143,557 152,140 -5.98%
PBT 23,992 20,597 17,629 16,395 19,135 21,380 27,387 -8.43%
Tax -7,038 -5,991 -6,953 -4,939 -5,149 -5,691 -6,721 3.11%
NP 16,954 14,606 10,676 11,456 13,986 15,689 20,666 -12.35%
-
NP to SH 9,601 8,232 4,672 5,305 6,621 7,935 11,574 -11.70%
-
Tax Rate 29.33% 29.09% 39.44% 30.13% 26.91% 26.62% 24.54% -
Total Cost 121,721 109,589 109,410 111,672 117,074 127,868 131,474 -5.00%
-
Net Worth 165,499 155,815 82,041 76,400 79,937 77,615 152,966 5.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,056 3,056 3,056 6,209 6,353 6,353 6,353 -38.58%
Div Payout % 31.83% 37.12% 65.41% 117.06% 95.97% 80.07% 54.90% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 165,499 155,815 82,041 76,400 79,937 77,615 152,966 5.38%
NOSH 165,499 162,307 82,041 76,400 79,937 77,615 78,848 63.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.23% 11.76% 8.89% 9.30% 10.67% 10.93% 13.58% -
ROE 5.80% 5.28% 5.69% 6.94% 8.28% 10.22% 7.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.79 76.52 146.37 161.16 163.95 184.96 192.95 -42.62%
EPS 5.80 5.07 5.69 6.94 8.28 10.22 14.68 -46.12%
DPS 1.85 1.88 3.72 8.13 7.95 8.19 8.06 -62.47%
NAPS 1.00 0.96 1.00 1.00 1.00 1.00 1.94 -35.68%
Adjusted Per Share Value based on latest NOSH - 76,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 32.37 28.99 28.03 28.74 30.59 33.51 35.51 -5.98%
EPS 2.24 1.92 1.09 1.24 1.55 1.85 2.70 -11.69%
DPS 0.71 0.71 0.71 1.45 1.48 1.48 1.48 -38.69%
NAPS 0.3863 0.3637 0.1915 0.1783 0.1866 0.1812 0.357 5.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.61 0.58 0.65 0.59 0.60 0.56 -
P/RPS 0.66 0.80 0.40 0.40 0.36 0.32 0.29 72.93%
P/EPS 9.48 12.03 10.18 9.36 7.12 5.87 3.82 83.19%
EY 10.55 8.31 9.82 10.68 14.04 17.04 26.21 -45.45%
DY 3.36 3.09 6.42 12.50 13.47 13.64 14.39 -62.04%
P/NAPS 0.55 0.64 0.58 0.65 0.59 0.60 0.29 53.15%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 -
Price 0.54 0.59 0.59 0.57 0.64 0.62 0.55 -
P/RPS 0.64 0.77 0.40 0.35 0.39 0.34 0.29 69.42%
P/EPS 9.31 11.63 10.36 8.21 7.73 6.06 3.75 83.24%
EY 10.74 8.60 9.65 12.18 12.94 16.49 26.69 -45.46%
DY 3.42 3.19 6.31 14.26 12.42 13.20 14.65 -62.05%
P/NAPS 0.54 0.61 0.59 0.57 0.64 0.62 0.28 54.87%

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