[HIRO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 10.19%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 128,414 130,759 123,085 113,824 106,263 98,468 86,366 30.17%
PBT 33,259 32,320 31,455 29,072 25,760 31,761 27,338 13.92%
Tax -19,116 -20,658 -19,833 -18,688 -16,336 -19,852 -15,957 12.75%
NP 14,143 11,662 11,622 10,384 9,424 11,909 11,381 15.54%
-
NP to SH 14,143 11,662 11,622 10,384 9,424 11,909 11,381 15.54%
-
Tax Rate 57.48% 63.92% 63.05% 64.28% 63.42% 62.50% 58.37% -
Total Cost 114,271 119,097 111,463 103,440 96,839 86,559 74,985 32.32%
-
Net Worth 129,449 63,622 79,422 59,680 58,636 73,834 69,122 51.76%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,584 3,962 1,577 1,577 1,577 - - -
Div Payout % 53.62% 33.98% 13.58% 15.20% 16.74% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 129,449 63,622 79,422 59,680 58,636 73,834 69,122 51.76%
NOSH 88,060 63,622 19,855 19,893 19,545 19,901 19,805 169.66%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.01% 8.92% 9.44% 9.12% 8.87% 12.09% 13.18% -
ROE 10.93% 18.33% 14.63% 17.40% 16.07% 16.13% 16.47% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 145.82 205.52 619.90 572.17 543.67 494.78 436.07 -51.72%
EPS 16.06 18.33 58.53 52.20 48.22 59.84 57.46 -57.15%
DPS 8.61 6.23 8.00 8.00 8.00 0.00 0.00 -
NAPS 1.47 1.00 4.00 3.00 3.00 3.71 3.49 -43.72%
Adjusted Per Share Value based on latest NOSH - 19,893
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.97 30.52 28.73 26.57 24.80 22.98 20.16 30.16%
EPS 3.30 2.72 2.71 2.42 2.20 2.78 2.66 15.41%
DPS 1.77 0.92 0.37 0.37 0.37 0.00 0.00 -
NAPS 0.3021 0.1485 0.1854 0.1393 0.1369 0.1723 0.1613 51.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 29/11/01 28/08/01 -
Price 0.63 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.92 3.60 0.00 0.00 0.00 0.00 0.00 -
EY 25.49 27.77 0.00 0.00 0.00 0.00 0.00 -
DY 13.67 9.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.00 0.00 0.00 0.00 0.00 -

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