[HIRO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.52%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 114,573 110,217 109,022 111,678 119,070 124,930 128,414 -7.32%
PBT 22,843 23,322 23,316 22,615 26,518 30,102 33,259 -22.17%
Tax -13,099 -13,080 -13,491 -11,701 -14,588 -16,923 -19,116 -22.29%
NP 9,744 10,242 9,825 10,914 11,930 13,179 14,143 -22.01%
-
NP to SH 9,744 10,242 9,825 10,914 11,930 13,179 14,143 -22.01%
-
Tax Rate 57.34% 56.08% 57.86% 51.74% 55.01% 56.22% 57.48% -
Total Cost 104,829 99,975 99,197 100,764 107,140 111,751 114,271 -5.59%
-
Net Worth 119,412 117,425 81,150 123,604 123,850 124,034 129,449 -5.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,520 9,845 9,845 11,002 10,909 7,584 7,584 -9.59%
Div Payout % 66.92% 96.13% 100.20% 100.81% 91.44% 57.55% 53.62% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 119,412 117,425 81,150 123,604 123,850 124,034 129,449 -5.24%
NOSH 80,142 80,428 81,150 81,857 83,121 82,689 88,060 -6.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.50% 9.29% 9.01% 9.77% 10.02% 10.55% 11.01% -
ROE 8.16% 8.72% 12.11% 8.83% 9.63% 10.63% 10.93% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 142.96 137.04 134.35 136.43 143.25 151.08 145.82 -1.31%
EPS 12.16 12.73 12.11 13.33 14.35 15.94 16.06 -16.94%
DPS 8.14 12.24 12.13 13.44 13.12 9.17 8.61 -3.67%
NAPS 1.49 1.46 1.00 1.51 1.49 1.50 1.47 0.90%
Adjusted Per Share Value based on latest NOSH - 81,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.74 25.73 25.45 26.07 27.79 29.16 29.97 -7.32%
EPS 2.27 2.39 2.29 2.55 2.78 3.08 3.30 -22.09%
DPS 1.52 2.30 2.30 2.57 2.55 1.77 1.77 -9.66%
NAPS 0.2787 0.2741 0.1894 0.2885 0.2891 0.2895 0.3021 -5.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.60 0.67 0.70 0.68 0.63 0.62 0.00 -
P/RPS 0.42 0.49 0.52 0.50 0.44 0.41 0.00 -
P/EPS 4.93 5.26 5.78 5.10 4.39 3.89 0.00 -
EY 20.26 19.01 17.30 19.61 22.78 25.71 0.00 -
DY 13.56 18.27 17.33 19.77 20.83 14.79 0.00 -
P/NAPS 0.40 0.46 0.70 0.45 0.42 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.51 0.55 0.66 0.62 0.68 0.64 0.63 -
P/RPS 0.36 0.40 0.49 0.45 0.47 0.42 0.43 -11.18%
P/EPS 4.19 4.32 5.45 4.65 4.74 4.02 3.92 4.54%
EY 23.84 23.15 18.34 21.50 21.11 24.90 25.49 -4.36%
DY 15.95 22.26 18.38 21.68 19.30 14.33 13.67 10.84%
P/NAPS 0.34 0.38 0.66 0.41 0.46 0.43 0.43 -14.50%

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