[HIRO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.02%
YoY- 15.23%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 123,128 131,060 143,557 152,140 155,697 166,791 167,686 -18.65%
PBT 16,395 19,135 21,380 27,387 24,197 25,158 26,207 -26.91%
Tax -4,939 -5,149 -5,691 -6,721 -5,865 -7,929 -11,059 -41.65%
NP 11,456 13,986 15,689 20,666 18,332 17,229 15,148 -17.03%
-
NP to SH 5,305 6,621 7,935 11,574 9,976 11,121 10,933 -38.33%
-
Tax Rate 30.13% 26.91% 26.62% 24.54% 24.24% 31.52% 42.20% -
Total Cost 111,672 117,074 127,868 131,474 137,365 149,562 152,538 -18.81%
-
Net Worth 76,400 79,937 77,615 152,966 152,800 150,079 160,941 -39.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,209 6,353 6,353 6,353 5,516 6,348 6,348 -1.46%
Div Payout % 117.06% 95.97% 80.07% 54.90% 55.30% 57.08% 58.06% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 76,400 79,937 77,615 152,966 152,800 150,079 160,941 -39.22%
NOSH 76,400 79,937 77,615 78,848 80,000 78,575 80,470 -3.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.30% 10.67% 10.93% 13.58% 11.77% 10.33% 9.03% -
ROE 6.94% 8.28% 10.22% 7.57% 6.53% 7.41% 6.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.16 163.95 184.96 192.95 194.62 212.27 208.38 -15.78%
EPS 6.94 8.28 10.22 14.68 12.47 14.15 13.59 -36.18%
DPS 8.13 7.95 8.19 8.06 6.90 8.08 7.89 2.02%
NAPS 1.00 1.00 1.00 1.94 1.91 1.91 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 78,848
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.74 30.59 33.51 35.51 36.34 38.93 39.14 -18.65%
EPS 1.24 1.55 1.85 2.70 2.33 2.60 2.55 -38.24%
DPS 1.45 1.48 1.48 1.48 1.29 1.48 1.48 -1.35%
NAPS 0.1783 0.1866 0.1812 0.357 0.3566 0.3503 0.3756 -39.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.59 0.60 0.56 0.56 0.58 0.55 -
P/RPS 0.40 0.36 0.32 0.29 0.29 0.27 0.26 33.37%
P/EPS 9.36 7.12 5.87 3.82 4.49 4.10 4.05 75.07%
EY 10.68 14.04 17.04 26.21 22.27 24.40 24.70 -42.90%
DY 12.50 13.47 13.64 14.39 12.31 13.93 14.34 -8.77%
P/NAPS 0.65 0.59 0.60 0.29 0.29 0.30 0.28 75.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 -
Price 0.57 0.64 0.62 0.55 0.52 0.56 0.56 -
P/RPS 0.35 0.39 0.34 0.29 0.27 0.26 0.27 18.94%
P/EPS 8.21 7.73 6.06 3.75 4.17 3.96 4.12 58.55%
EY 12.18 12.94 16.49 26.69 23.98 25.27 24.26 -36.91%
DY 14.26 12.42 13.20 14.65 13.26 14.43 14.09 0.80%
P/NAPS 0.57 0.64 0.62 0.28 0.27 0.29 0.28 60.83%

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