[HIRO] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.34%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 119,070 124,930 128,414 130,759 123,085 113,824 106,263 7.90%
PBT 26,518 30,102 33,259 32,320 31,455 29,072 25,760 1.95%
Tax -14,588 -16,923 -19,116 -20,658 -19,833 -18,688 -16,336 -7.28%
NP 11,930 13,179 14,143 11,662 11,622 10,384 9,424 17.07%
-
NP to SH 11,930 13,179 14,143 11,662 11,622 10,384 9,424 17.07%
-
Tax Rate 55.01% 56.22% 57.48% 63.92% 63.05% 64.28% 63.42% -
Total Cost 107,140 111,751 114,271 119,097 111,463 103,440 96,839 6.99%
-
Net Worth 123,850 124,034 129,449 63,622 79,422 59,680 58,636 64.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 10,909 7,584 7,584 3,962 1,577 1,577 1,577 264.34%
Div Payout % 91.44% 57.55% 53.62% 33.98% 13.58% 15.20% 16.74% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 123,850 124,034 129,449 63,622 79,422 59,680 58,636 64.84%
NOSH 83,121 82,689 88,060 63,622 19,855 19,893 19,545 163.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.02% 10.55% 11.01% 8.92% 9.44% 9.12% 8.87% -
ROE 9.63% 10.63% 10.93% 18.33% 14.63% 17.40% 16.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 143.25 151.08 145.82 205.52 619.90 572.17 543.67 -59.00%
EPS 14.35 15.94 16.06 18.33 58.53 52.20 48.22 -55.52%
DPS 13.12 9.17 8.61 6.23 8.00 8.00 8.00 39.19%
NAPS 1.49 1.50 1.47 1.00 4.00 3.00 3.00 -37.36%
Adjusted Per Share Value based on latest NOSH - 63,622
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.79 29.16 29.97 30.52 28.73 26.57 24.80 7.90%
EPS 2.78 3.08 3.30 2.72 2.71 2.42 2.20 16.93%
DPS 2.55 1.77 1.77 0.92 0.37 0.37 0.37 263.43%
NAPS 0.2891 0.2895 0.3021 0.1485 0.1854 0.1393 0.1369 64.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.63 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.39 3.89 0.00 0.00 0.00 0.00 0.00 -
EY 22.78 25.71 0.00 0.00 0.00 0.00 0.00 -
DY 20.83 14.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 -
Price 0.68 0.64 0.63 0.66 0.00 0.00 0.00 -
P/RPS 0.47 0.42 0.43 0.32 0.00 0.00 0.00 -
P/EPS 4.74 4.02 3.92 3.60 0.00 0.00 0.00 -
EY 21.11 24.90 25.49 27.77 0.00 0.00 0.00 -
DY 19.30 14.33 13.67 9.44 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.43 0.66 0.00 0.00 0.00 -

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