[HIRO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.98%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 279,228 248,470 209,513 182,046 174,614 173,659 177,923 35.15%
PBT 58,013 49,155 39,038 35,940 37,464 37,399 35,535 38.77%
Tax -7,080 -5,502 -4,771 -2,902 -5,671 -6,463 -6,209 9.17%
NP 50,933 43,653 34,267 33,038 31,793 30,936 29,326 44.63%
-
NP to SH 28,460 24,354 18,825 18,727 18,545 18,314 17,712 37.30%
-
Tax Rate 12.20% 11.19% 12.22% 8.07% 15.14% 17.28% 17.47% -
Total Cost 228,295 204,817 175,246 149,008 142,821 142,723 148,597 33.24%
-
Net Worth 177,105 165,825 171,091 164,831 171,712 160,875 170,327 2.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,217 6,541 6,541 6,541 6,541 6,441 6,441 36.12%
Div Payout % 35.90% 26.86% 34.75% 34.93% 35.27% 35.17% 36.37% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 177,105 165,825 171,091 164,831 171,712 160,875 170,327 2.64%
NOSH 170,294 162,574 162,944 163,200 163,535 162,500 162,216 3.30%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.24% 17.57% 16.36% 18.15% 18.21% 17.81% 16.48% -
ROE 16.07% 14.69% 11.00% 11.36% 10.80% 11.38% 10.40% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 163.97 152.83 128.58 111.55 106.77 106.87 109.68 30.84%
EPS 16.71 14.98 11.55 11.47 11.34 11.27 10.92 32.89%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 3.97 31.79%
NAPS 1.04 1.02 1.05 1.01 1.05 0.99 1.05 -0.63%
Adjusted Per Share Value based on latest NOSH - 163,200
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.17 57.99 48.90 42.49 40.76 40.53 41.53 35.14%
EPS 6.64 5.68 4.39 4.37 4.33 4.27 4.13 37.35%
DPS 2.38 1.53 1.53 1.53 1.53 1.50 1.50 36.15%
NAPS 0.4134 0.387 0.3993 0.3847 0.4008 0.3755 0.3976 2.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.87 0.86 0.87 0.73 0.56 0.51 -
P/RPS 0.61 0.57 0.67 0.78 0.68 0.52 0.46 20.76%
P/EPS 5.98 5.81 7.44 7.58 6.44 4.97 4.67 17.97%
EY 16.71 17.22 13.43 13.19 15.53 20.13 21.41 -15.26%
DY 6.00 4.60 4.65 4.60 5.48 7.14 7.79 -16.01%
P/NAPS 0.96 0.85 0.82 0.86 0.70 0.57 0.49 56.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 -
Price 1.13 0.88 0.86 0.86 0.80 0.72 0.59 -
P/RPS 0.69 0.58 0.67 0.77 0.75 0.67 0.54 17.80%
P/EPS 6.76 5.87 7.44 7.49 7.05 6.39 5.40 16.20%
EY 14.79 17.02 13.43 13.34 14.18 15.65 18.51 -13.92%
DY 5.31 4.55 4.65 4.65 5.00 5.56 6.73 -14.65%
P/NAPS 1.09 0.86 0.82 0.85 0.76 0.73 0.56 56.08%

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