[HIRO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
03-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.56%
YoY- -40.46%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,195 120,086 123,128 131,060 143,557 152,140 155,697 -13.95%
PBT 20,597 17,629 16,395 19,135 21,380 27,387 24,197 -10.15%
Tax -5,991 -6,953 -4,939 -5,149 -5,691 -6,721 -5,865 1.42%
NP 14,606 10,676 11,456 13,986 15,689 20,666 18,332 -14.02%
-
NP to SH 8,232 4,672 5,305 6,621 7,935 11,574 9,976 -11.99%
-
Tax Rate 29.09% 39.44% 30.13% 26.91% 26.62% 24.54% 24.24% -
Total Cost 109,589 109,410 111,672 117,074 127,868 131,474 137,365 -13.94%
-
Net Worth 155,815 82,041 76,400 79,937 77,615 152,966 152,800 1.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,056 3,056 6,209 6,353 6,353 6,353 5,516 -32.47%
Div Payout % 37.12% 65.41% 117.06% 95.97% 80.07% 54.90% 55.30% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 155,815 82,041 76,400 79,937 77,615 152,966 152,800 1.30%
NOSH 162,307 82,041 76,400 79,937 77,615 78,848 80,000 60.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.76% 8.89% 9.30% 10.67% 10.93% 13.58% 11.77% -
ROE 5.28% 5.69% 6.94% 8.28% 10.22% 7.57% 6.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.52 146.37 161.16 163.95 184.96 192.95 194.62 -46.23%
EPS 5.07 5.69 6.94 8.28 10.22 14.68 12.47 -45.02%
DPS 1.88 3.72 8.13 7.95 8.19 8.06 6.90 -57.87%
NAPS 0.96 1.00 1.00 1.00 1.00 1.94 1.91 -36.70%
Adjusted Per Share Value based on latest NOSH - 79,937
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.99 28.03 28.74 30.59 33.51 35.51 36.34 -13.94%
EPS 1.92 1.09 1.24 1.55 1.85 2.70 2.33 -12.07%
DPS 0.71 0.71 1.45 1.48 1.48 1.48 1.29 -32.76%
NAPS 0.3637 0.1915 0.1783 0.1866 0.1812 0.357 0.3566 1.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.58 0.65 0.59 0.60 0.56 0.56 -
P/RPS 0.80 0.40 0.40 0.36 0.32 0.29 0.29 96.33%
P/EPS 12.03 10.18 9.36 7.12 5.87 3.82 4.49 92.56%
EY 8.31 9.82 10.68 14.04 17.04 26.21 22.27 -48.07%
DY 3.09 6.42 12.50 13.47 13.64 14.39 12.31 -60.10%
P/NAPS 0.64 0.58 0.65 0.59 0.60 0.29 0.29 69.26%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 -
Price 0.59 0.59 0.57 0.64 0.62 0.55 0.52 -
P/RPS 0.77 0.40 0.35 0.39 0.34 0.29 0.27 100.71%
P/EPS 11.63 10.36 8.21 7.73 6.06 3.75 4.17 97.76%
EY 8.60 9.65 12.18 12.94 16.49 26.69 23.98 -49.42%
DY 3.19 6.31 14.26 12.42 13.20 14.65 13.26 -61.21%
P/NAPS 0.61 0.59 0.57 0.64 0.62 0.28 0.27 71.92%

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