[HIRO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 76.2%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 167,897 153,526 138,675 124,195 120,086 123,128 131,060 17.90%
PBT 34,832 30,409 23,992 20,597 17,629 16,395 19,135 48.92%
Tax -7,850 -7,772 -7,038 -5,991 -6,953 -4,939 -5,149 32.36%
NP 26,982 22,637 16,954 14,606 10,676 11,456 13,986 54.78%
-
NP to SH 15,930 13,185 9,601 8,232 4,672 5,305 6,621 79.26%
-
Tax Rate 22.54% 25.56% 29.33% 29.09% 39.44% 30.13% 26.91% -
Total Cost 140,915 130,889 121,721 109,589 109,410 111,672 117,074 13.11%
-
Net Worth 167,428 164,257 165,499 155,815 82,041 76,400 79,937 63.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,441 6,441 3,056 3,056 3,056 6,209 6,353 0.91%
Div Payout % 40.44% 48.85% 31.83% 37.12% 65.41% 117.06% 95.97% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,428 164,257 165,499 155,815 82,041 76,400 79,937 63.48%
NOSH 162,551 161,037 165,499 162,307 82,041 76,400 79,937 60.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.07% 14.74% 12.23% 11.76% 8.89% 9.30% 10.67% -
ROE 9.51% 8.03% 5.80% 5.28% 5.69% 6.94% 8.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.29 95.34 83.79 76.52 146.37 161.16 163.95 -26.44%
EPS 9.80 8.19 5.80 5.07 5.69 6.94 8.28 11.85%
DPS 4.00 4.00 1.85 1.88 3.72 8.13 7.95 -36.66%
NAPS 1.03 1.02 1.00 0.96 1.00 1.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 162,307
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.19 35.83 32.37 28.99 28.03 28.74 30.59 17.90%
EPS 3.72 3.08 2.24 1.92 1.09 1.24 1.55 78.97%
DPS 1.50 1.50 0.71 0.71 0.71 1.45 1.48 0.89%
NAPS 0.3908 0.3834 0.3863 0.3637 0.1915 0.1783 0.1866 63.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.53 0.55 0.61 0.58 0.65 0.59 -
P/RPS 0.48 0.56 0.66 0.80 0.40 0.40 0.36 21.07%
P/EPS 5.10 6.47 9.48 12.03 10.18 9.36 7.12 -19.89%
EY 19.60 15.45 10.55 8.31 9.82 10.68 14.04 24.83%
DY 8.00 7.55 3.36 3.09 6.42 12.50 13.47 -29.27%
P/NAPS 0.49 0.52 0.55 0.64 0.58 0.65 0.59 -11.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 -
Price 0.50 0.53 0.54 0.59 0.59 0.57 0.64 -
P/RPS 0.48 0.56 0.64 0.77 0.40 0.35 0.39 14.80%
P/EPS 5.10 6.47 9.31 11.63 10.36 8.21 7.73 -24.15%
EY 19.60 15.45 10.74 8.60 9.65 12.18 12.94 31.79%
DY 8.00 7.55 3.42 3.19 6.31 14.26 12.42 -25.35%
P/NAPS 0.49 0.52 0.54 0.61 0.59 0.57 0.64 -16.26%

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