[HIRO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.63%
YoY- 45.01%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 177,923 167,897 153,526 138,675 124,195 120,086 123,128 27.67%
PBT 35,535 34,832 30,409 23,992 20,597 17,629 16,395 67.08%
Tax -6,209 -7,850 -7,772 -7,038 -5,991 -6,953 -4,939 16.40%
NP 29,326 26,982 22,637 16,954 14,606 10,676 11,456 86.59%
-
NP to SH 17,712 15,930 13,185 9,601 8,232 4,672 5,305 122.57%
-
Tax Rate 17.47% 22.54% 25.56% 29.33% 29.09% 39.44% 30.13% -
Total Cost 148,597 140,915 130,889 121,721 109,589 109,410 111,672 20.87%
-
Net Worth 170,327 167,428 164,257 165,499 155,815 82,041 76,400 70.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,441 6,441 6,441 3,056 3,056 3,056 6,209 2.46%
Div Payout % 36.37% 40.44% 48.85% 31.83% 37.12% 65.41% 117.06% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,327 167,428 164,257 165,499 155,815 82,041 76,400 70.24%
NOSH 162,216 162,551 161,037 165,499 162,307 82,041 76,400 64.81%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.48% 16.07% 14.74% 12.23% 11.76% 8.89% 9.30% -
ROE 10.40% 9.51% 8.03% 5.80% 5.28% 5.69% 6.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.68 103.29 95.34 83.79 76.52 146.37 161.16 -22.53%
EPS 10.92 9.80 8.19 5.80 5.07 5.69 6.94 35.09%
DPS 3.97 4.00 4.00 1.85 1.88 3.72 8.13 -37.85%
NAPS 1.05 1.03 1.02 1.00 0.96 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.53 39.19 35.83 32.37 28.99 28.03 28.74 27.67%
EPS 4.13 3.72 3.08 2.24 1.92 1.09 1.24 122.21%
DPS 1.50 1.50 1.50 0.71 0.71 0.71 1.45 2.27%
NAPS 0.3976 0.3908 0.3834 0.3863 0.3637 0.1915 0.1783 70.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.50 0.53 0.55 0.61 0.58 0.65 -
P/RPS 0.46 0.48 0.56 0.66 0.80 0.40 0.40 9.71%
P/EPS 4.67 5.10 6.47 9.48 12.03 10.18 9.36 -36.96%
EY 21.41 19.60 15.45 10.55 8.31 9.82 10.68 58.65%
DY 7.79 8.00 7.55 3.36 3.09 6.42 12.50 -26.93%
P/NAPS 0.49 0.49 0.52 0.55 0.64 0.58 0.65 -17.09%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.59 0.50 0.53 0.54 0.59 0.59 0.57 -
P/RPS 0.54 0.48 0.56 0.64 0.77 0.40 0.35 33.34%
P/EPS 5.40 5.10 6.47 9.31 11.63 10.36 8.21 -24.27%
EY 18.51 19.60 15.45 10.74 8.60 9.65 12.18 32.01%
DY 6.73 8.00 7.55 3.42 3.19 6.31 14.26 -39.24%
P/NAPS 0.56 0.49 0.52 0.54 0.61 0.59 0.57 -1.16%

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