[HIRO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.44%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 120,086 123,128 131,060 143,557 152,140 155,697 166,791 -19.65%
PBT 17,629 16,395 19,135 21,380 27,387 24,197 25,158 -21.09%
Tax -6,953 -4,939 -5,149 -5,691 -6,721 -5,865 -7,929 -8.37%
NP 10,676 11,456 13,986 15,689 20,666 18,332 17,229 -27.29%
-
NP to SH 4,672 5,305 6,621 7,935 11,574 9,976 11,121 -43.87%
-
Tax Rate 39.44% 30.13% 26.91% 26.62% 24.54% 24.24% 31.52% -
Total Cost 109,410 111,672 117,074 127,868 131,474 137,365 149,562 -18.79%
-
Net Worth 82,041 76,400 79,937 77,615 152,966 152,800 150,079 -33.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,056 6,209 6,353 6,353 6,353 5,516 6,348 -38.54%
Div Payout % 65.41% 117.06% 95.97% 80.07% 54.90% 55.30% 57.08% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 82,041 76,400 79,937 77,615 152,966 152,800 150,079 -33.11%
NOSH 82,041 76,400 79,937 77,615 78,848 80,000 78,575 2.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.89% 9.30% 10.67% 10.93% 13.58% 11.77% 10.33% -
ROE 5.69% 6.94% 8.28% 10.22% 7.57% 6.53% 7.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.37 161.16 163.95 184.96 192.95 194.62 212.27 -21.93%
EPS 5.69 6.94 8.28 10.22 14.68 12.47 14.15 -45.48%
DPS 3.72 8.13 7.95 8.19 8.06 6.90 8.08 -40.34%
NAPS 1.00 1.00 1.00 1.00 1.94 1.91 1.91 -35.01%
Adjusted Per Share Value based on latest NOSH - 77,615
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.03 28.74 30.59 33.51 35.51 36.34 38.93 -19.65%
EPS 1.09 1.24 1.55 1.85 2.70 2.33 2.60 -43.95%
DPS 0.71 1.45 1.48 1.48 1.48 1.29 1.48 -38.69%
NAPS 0.1915 0.1783 0.1866 0.1812 0.357 0.3566 0.3503 -33.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.58 0.65 0.59 0.60 0.56 0.56 0.58 -
P/RPS 0.40 0.40 0.36 0.32 0.29 0.29 0.27 29.92%
P/EPS 10.18 9.36 7.12 5.87 3.82 4.49 4.10 83.26%
EY 9.82 10.68 14.04 17.04 26.21 22.27 24.40 -45.45%
DY 6.42 12.50 13.47 13.64 14.39 12.31 13.93 -40.30%
P/NAPS 0.58 0.65 0.59 0.60 0.29 0.29 0.30 55.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 -
Price 0.59 0.57 0.64 0.62 0.55 0.52 0.56 -
P/RPS 0.40 0.35 0.39 0.34 0.29 0.27 0.26 33.23%
P/EPS 10.36 8.21 7.73 6.06 3.75 4.17 3.96 89.75%
EY 9.65 12.18 12.94 16.49 26.69 23.98 25.27 -47.33%
DY 6.31 14.26 12.42 13.20 14.65 13.26 14.43 -42.35%
P/NAPS 0.59 0.57 0.64 0.62 0.28 0.27 0.29 60.49%

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