[HIRO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.82%
YoY- 240.97%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 174,614 173,659 177,923 167,897 153,526 138,675 124,195 25.52%
PBT 37,464 37,399 35,535 34,832 30,409 23,992 20,597 49.06%
Tax -5,671 -6,463 -6,209 -7,850 -7,772 -7,038 -5,991 -3.59%
NP 31,793 30,936 29,326 26,982 22,637 16,954 14,606 68.03%
-
NP to SH 18,545 18,314 17,712 15,930 13,185 9,601 8,232 71.93%
-
Tax Rate 15.14% 17.28% 17.47% 22.54% 25.56% 29.33% 29.09% -
Total Cost 142,821 142,723 148,597 140,915 130,889 121,721 109,589 19.33%
-
Net Worth 171,712 160,875 170,327 167,428 164,257 165,499 155,815 6.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,541 6,441 6,441 6,441 6,441 3,056 3,056 66.16%
Div Payout % 35.27% 35.17% 36.37% 40.44% 48.85% 31.83% 37.12% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 171,712 160,875 170,327 167,428 164,257 165,499 155,815 6.69%
NOSH 163,535 162,500 162,216 162,551 161,037 165,499 162,307 0.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.21% 17.81% 16.48% 16.07% 14.74% 12.23% 11.76% -
ROE 10.80% 11.38% 10.40% 9.51% 8.03% 5.80% 5.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 106.77 106.87 109.68 103.29 95.34 83.79 76.52 24.89%
EPS 11.34 11.27 10.92 9.80 8.19 5.80 5.07 71.11%
DPS 4.00 4.00 3.97 4.00 4.00 1.85 1.88 65.50%
NAPS 1.05 0.99 1.05 1.03 1.02 1.00 0.96 6.16%
Adjusted Per Share Value based on latest NOSH - 162,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.76 40.53 41.53 39.19 35.83 32.37 28.99 25.52%
EPS 4.33 4.27 4.13 3.72 3.08 2.24 1.92 72.05%
DPS 1.53 1.50 1.50 1.50 1.50 0.71 0.71 66.91%
NAPS 0.4008 0.3755 0.3976 0.3908 0.3834 0.3863 0.3637 6.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.73 0.56 0.51 0.50 0.53 0.55 0.61 -
P/RPS 0.68 0.52 0.46 0.48 0.56 0.66 0.80 -10.27%
P/EPS 6.44 4.97 4.67 5.10 6.47 9.48 12.03 -34.09%
EY 15.53 20.13 21.41 19.60 15.45 10.55 8.31 51.77%
DY 5.48 7.14 7.79 8.00 7.55 3.36 3.09 46.56%
P/NAPS 0.70 0.57 0.49 0.49 0.52 0.55 0.64 6.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 -
Price 0.80 0.72 0.59 0.50 0.53 0.54 0.59 -
P/RPS 0.75 0.67 0.54 0.48 0.56 0.64 0.77 -1.74%
P/EPS 7.05 6.39 5.40 5.10 6.47 9.31 11.63 -28.39%
EY 14.18 15.65 18.51 19.60 15.45 10.74 8.60 39.61%
DY 5.00 5.56 6.73 8.00 7.55 3.42 3.19 34.97%
P/NAPS 0.76 0.73 0.56 0.49 0.52 0.54 0.61 15.80%

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