[HIRO] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.15%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 270,956 274,962 276,534 287,010 298,545 279,228 248,470 5.94%
PBT 66,904 71,761 73,437 73,461 66,602 58,013 49,155 22.79%
Tax -11,337 -11,772 -12,255 -11,321 -8,333 -7,080 -5,502 61.85%
NP 55,567 59,989 61,182 62,140 58,269 50,933 43,653 17.43%
-
NP to SH 32,170 35,410 36,070 36,381 33,659 28,460 24,354 20.36%
-
Tax Rate 16.95% 16.40% 16.69% 15.41% 12.51% 12.20% 11.19% -
Total Cost 215,389 214,973 215,352 224,870 240,276 228,295 204,817 3.40%
-
Net Worth 197,081 200,624 201,114 190,278 171,101 177,105 165,825 12.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 10,217 10,217 10,217 10,217 6,541 -
Div Payout % - - 28.33% 28.09% 30.36% 35.90% 26.86% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 197,081 200,624 201,114 190,278 171,101 177,105 165,825 12.18%
NOSH 428,437 174,456 176,416 172,980 171,101 170,294 162,574 90.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.51% 21.82% 22.12% 21.65% 19.52% 18.24% 17.57% -
ROE 16.32% 17.65% 17.94% 19.12% 19.67% 16.07% 14.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.24 157.61 156.75 165.92 174.48 163.97 152.83 -44.44%
EPS 7.51 20.30 20.45 21.03 19.67 16.71 14.98 -36.86%
DPS 0.00 0.00 5.79 5.91 5.97 6.00 4.00 -
NAPS 0.46 1.15 1.14 1.10 1.00 1.04 1.02 -41.16%
Adjusted Per Share Value based on latest NOSH - 428,437
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.24 64.18 64.54 66.99 69.68 65.17 57.99 5.94%
EPS 7.51 8.26 8.42 8.49 7.86 6.64 5.68 20.44%
DPS 0.00 0.00 2.38 2.38 2.38 2.38 1.53 -
NAPS 0.46 0.4683 0.4694 0.4441 0.3994 0.4134 0.387 12.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.585 1.98 1.82 1.52 1.15 1.00 0.87 -
P/RPS 0.93 1.26 1.16 0.92 0.66 0.61 0.57 38.55%
P/EPS 7.79 9.75 8.90 7.23 5.85 5.98 5.81 21.57%
EY 12.84 10.25 11.23 13.84 17.11 16.71 17.22 -17.75%
DY 0.00 0.00 3.18 3.89 5.19 6.00 4.60 -
P/NAPS 1.27 1.72 1.60 1.38 1.15 0.96 0.85 30.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 -
Price 0.95 0.76 1.96 1.78 1.27 1.13 0.88 -
P/RPS 1.50 0.48 1.25 1.07 0.73 0.69 0.58 88.30%
P/EPS 12.65 3.74 9.59 8.46 6.46 6.76 5.87 66.76%
EY 7.90 26.71 10.43 11.82 15.49 14.79 17.02 -40.02%
DY 0.00 0.00 2.95 3.32 4.70 5.31 4.55 -
P/NAPS 2.07 0.66 1.72 1.62 1.27 1.09 0.86 79.50%

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