[HIRO] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.82%
YoY- 26.92%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 109,022 111,678 119,070 124,930 128,414 130,759 123,085 -7.74%
PBT 23,316 22,615 26,518 30,102 33,259 32,320 31,455 -18.05%
Tax -13,491 -11,701 -14,588 -16,923 -19,116 -20,658 -19,833 -22.59%
NP 9,825 10,914 11,930 13,179 14,143 11,662 11,622 -10.56%
-
NP to SH 9,825 10,914 11,930 13,179 14,143 11,662 11,622 -10.56%
-
Tax Rate 57.86% 51.74% 55.01% 56.22% 57.48% 63.92% 63.05% -
Total Cost 99,197 100,764 107,140 111,751 114,271 119,097 111,463 -7.45%
-
Net Worth 81,150 123,604 123,850 124,034 129,449 63,622 79,422 1.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,845 11,002 10,909 7,584 7,584 3,962 1,577 237.91%
Div Payout % 100.20% 100.81% 91.44% 57.55% 53.62% 33.98% 13.58% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 81,150 123,604 123,850 124,034 129,449 63,622 79,422 1.44%
NOSH 81,150 81,857 83,121 82,689 88,060 63,622 19,855 154.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.01% 9.77% 10.02% 10.55% 11.01% 8.92% 9.44% -
ROE 12.11% 8.83% 9.63% 10.63% 10.93% 18.33% 14.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 134.35 136.43 143.25 151.08 145.82 205.52 619.90 -63.81%
EPS 12.11 13.33 14.35 15.94 16.06 18.33 58.53 -64.91%
DPS 12.13 13.44 13.12 9.17 8.61 6.23 8.00 31.88%
NAPS 1.00 1.51 1.49 1.50 1.47 1.00 4.00 -60.21%
Adjusted Per Share Value based on latest NOSH - 82,689
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 25.45 26.07 27.79 29.16 29.97 30.52 28.73 -7.74%
EPS 2.29 2.55 2.78 3.08 3.30 2.72 2.71 -10.59%
DPS 2.30 2.57 2.55 1.77 1.77 0.92 0.37 236.95%
NAPS 0.1894 0.2885 0.2891 0.2895 0.3021 0.1485 0.1854 1.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.70 0.68 0.63 0.62 0.00 0.00 0.00 -
P/RPS 0.52 0.50 0.44 0.41 0.00 0.00 0.00 -
P/EPS 5.78 5.10 4.39 3.89 0.00 0.00 0.00 -
EY 17.30 19.61 22.78 25.71 0.00 0.00 0.00 -
DY 17.33 19.77 20.83 14.79 0.00 0.00 0.00 -
P/NAPS 0.70 0.45 0.42 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 -
Price 0.66 0.62 0.68 0.64 0.63 0.66 0.00 -
P/RPS 0.49 0.45 0.47 0.42 0.43 0.32 0.00 -
P/EPS 5.45 4.65 4.74 4.02 3.92 3.60 0.00 -
EY 18.34 21.50 21.11 24.90 25.49 27.77 0.00 -
DY 18.38 21.68 19.30 14.33 13.67 9.44 0.00 -
P/NAPS 0.66 0.41 0.46 0.43 0.43 0.66 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