[HIRO] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 37.33%
YoY- 148.54%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 173,659 177,923 167,897 153,526 138,675 124,195 120,086 27.85%
PBT 37,399 35,535 34,832 30,409 23,992 20,597 17,629 65.02%
Tax -6,463 -6,209 -7,850 -7,772 -7,038 -5,991 -6,953 -4.75%
NP 30,936 29,326 26,982 22,637 16,954 14,606 10,676 103.12%
-
NP to SH 18,314 17,712 15,930 13,185 9,601 8,232 4,672 148.40%
-
Tax Rate 17.28% 17.47% 22.54% 25.56% 29.33% 29.09% 39.44% -
Total Cost 142,723 148,597 140,915 130,889 121,721 109,589 109,410 19.36%
-
Net Worth 160,875 170,327 167,428 164,257 165,499 155,815 82,041 56.60%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,441 6,441 6,441 6,441 3,056 3,056 3,056 64.31%
Div Payout % 35.17% 36.37% 40.44% 48.85% 31.83% 37.12% 65.41% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 160,875 170,327 167,428 164,257 165,499 155,815 82,041 56.60%
NOSH 162,500 162,216 162,551 161,037 165,499 162,307 82,041 57.65%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.81% 16.48% 16.07% 14.74% 12.23% 11.76% 8.89% -
ROE 11.38% 10.40% 9.51% 8.03% 5.80% 5.28% 5.69% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 106.87 109.68 103.29 95.34 83.79 76.52 146.37 -18.90%
EPS 11.27 10.92 9.80 8.19 5.80 5.07 5.69 57.64%
DPS 4.00 3.97 4.00 4.00 1.85 1.88 3.72 4.95%
NAPS 0.99 1.05 1.03 1.02 1.00 0.96 1.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 161,037
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 40.53 41.53 39.19 35.83 32.37 28.99 28.03 27.84%
EPS 4.27 4.13 3.72 3.08 2.24 1.92 1.09 148.29%
DPS 1.50 1.50 1.50 1.50 0.71 0.71 0.71 64.57%
NAPS 0.3755 0.3976 0.3908 0.3834 0.3863 0.3637 0.1915 56.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.51 0.50 0.53 0.55 0.61 0.58 -
P/RPS 0.52 0.46 0.48 0.56 0.66 0.80 0.40 19.09%
P/EPS 4.97 4.67 5.10 6.47 9.48 12.03 10.18 -37.97%
EY 20.13 21.41 19.60 15.45 10.55 8.31 9.82 61.29%
DY 7.14 7.79 8.00 7.55 3.36 3.09 6.42 7.33%
P/NAPS 0.57 0.49 0.49 0.52 0.55 0.64 0.58 -1.15%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 -
Price 0.72 0.59 0.50 0.53 0.54 0.59 0.59 -
P/RPS 0.67 0.54 0.48 0.56 0.64 0.77 0.40 40.99%
P/EPS 6.39 5.40 5.10 6.47 9.31 11.63 10.36 -27.51%
EY 15.65 18.51 19.60 15.45 10.74 8.60 9.65 37.99%
DY 5.56 6.73 8.00 7.55 3.42 3.19 6.31 -8.08%
P/NAPS 0.73 0.56 0.49 0.52 0.54 0.61 0.59 15.23%

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