[HIRO] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.67%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 173,128 156,896 142,864 127,602 114,573 110,217 109,022 36.15%
PBT 29,093 27,816 26,321 24,441 22,843 23,322 23,316 15.91%
Tax -16,830 -16,534 -14,629 -14,339 -13,099 -13,080 -13,491 15.90%
NP 12,263 11,282 11,692 10,102 9,744 10,242 9,825 15.94%
-
NP to SH 12,263 11,282 11,692 10,102 9,744 10,242 9,825 15.94%
-
Tax Rate 57.85% 59.44% 55.58% 58.67% 57.34% 56.08% 57.86% -
Total Cost 160,865 145,614 131,172 117,500 104,829 99,975 99,197 38.07%
-
Net Worth 119,325 123,456 119,746 118,445 119,412 117,425 81,150 29.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 12,025 7,993 7,993 7,274 6,520 9,845 9,845 14.27%
Div Payout % 98.06% 70.86% 68.37% 72.01% 66.92% 96.13% 100.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 119,325 123,456 119,746 118,445 119,412 117,425 81,150 29.33%
NOSH 80,625 80,166 79,302 80,575 80,142 80,428 81,150 -0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.08% 7.19% 8.18% 7.92% 8.50% 9.29% 9.01% -
ROE 10.28% 9.14% 9.76% 8.53% 8.16% 8.72% 12.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 214.73 195.71 180.15 158.36 142.96 137.04 134.35 36.73%
EPS 15.21 14.07 14.74 12.54 12.16 12.73 12.11 16.42%
DPS 15.00 10.00 10.00 9.00 8.14 12.24 12.13 15.22%
NAPS 1.48 1.54 1.51 1.47 1.49 1.46 1.00 29.90%
Adjusted Per Share Value based on latest NOSH - 80,575
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.41 36.62 33.35 29.78 26.74 25.73 25.45 36.14%
EPS 2.86 2.63 2.73 2.36 2.27 2.39 2.29 15.98%
DPS 2.81 1.87 1.87 1.70 1.52 2.30 2.30 14.29%
NAPS 0.2785 0.2882 0.2795 0.2765 0.2787 0.2741 0.1894 29.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.57 0.67 0.50 0.60 0.67 0.70 -
P/RPS 0.26 0.29 0.37 0.32 0.42 0.49 0.52 -37.03%
P/EPS 3.62 4.05 4.54 3.99 4.93 5.26 5.78 -26.81%
EY 27.65 24.69 22.01 25.07 20.26 19.01 17.30 36.73%
DY 27.27 17.54 14.93 18.00 13.56 18.27 17.33 35.32%
P/NAPS 0.37 0.37 0.44 0.34 0.40 0.46 0.70 -34.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.52 0.52 0.57 0.64 0.51 0.55 0.66 -
P/RPS 0.24 0.27 0.32 0.40 0.36 0.40 0.49 -37.89%
P/EPS 3.42 3.69 3.87 5.10 4.19 4.32 5.45 -26.72%
EY 29.25 27.06 25.87 19.59 23.84 23.15 18.34 36.54%
DY 28.85 19.23 17.54 14.06 15.95 22.26 18.38 35.09%
P/NAPS 0.35 0.34 0.38 0.44 0.34 0.38 0.66 -34.50%

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