[HIRO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.4%
YoY- 90.75%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 209,513 182,046 174,614 173,659 177,923 167,897 153,526 22.96%
PBT 39,038 35,940 37,464 37,399 35,535 34,832 30,409 18.06%
Tax -4,771 -2,902 -5,671 -6,463 -6,209 -7,850 -7,772 -27.70%
NP 34,267 33,038 31,793 30,936 29,326 26,982 22,637 31.73%
-
NP to SH 18,825 18,727 18,545 18,314 17,712 15,930 13,185 26.71%
-
Tax Rate 12.22% 8.07% 15.14% 17.28% 17.47% 22.54% 25.56% -
Total Cost 175,246 149,008 142,821 142,723 148,597 140,915 130,889 21.41%
-
Net Worth 171,091 164,831 171,712 160,875 170,327 167,428 164,257 2.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,541 6,541 6,541 6,441 6,441 6,441 6,441 1.02%
Div Payout % 34.75% 34.93% 35.27% 35.17% 36.37% 40.44% 48.85% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 171,091 164,831 171,712 160,875 170,327 167,428 164,257 2.74%
NOSH 162,944 163,200 163,535 162,500 162,216 162,551 161,037 0.78%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.36% 18.15% 18.21% 17.81% 16.48% 16.07% 14.74% -
ROE 11.00% 11.36% 10.80% 11.38% 10.40% 9.51% 8.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.58 111.55 106.77 106.87 109.68 103.29 95.34 22.00%
EPS 11.55 11.47 11.34 11.27 10.92 9.80 8.19 25.67%
DPS 4.00 4.00 4.00 4.00 3.97 4.00 4.00 0.00%
NAPS 1.05 1.01 1.05 0.99 1.05 1.03 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 162,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.90 42.49 40.76 40.53 41.53 39.19 35.83 22.96%
EPS 4.39 4.37 4.33 4.27 4.13 3.72 3.08 26.56%
DPS 1.53 1.53 1.53 1.50 1.50 1.50 1.50 1.32%
NAPS 0.3993 0.3847 0.4008 0.3755 0.3976 0.3908 0.3834 2.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.87 0.73 0.56 0.51 0.50 0.53 -
P/RPS 0.67 0.78 0.68 0.52 0.46 0.48 0.56 12.66%
P/EPS 7.44 7.58 6.44 4.97 4.67 5.10 6.47 9.73%
EY 13.43 13.19 15.53 20.13 21.41 19.60 15.45 -8.89%
DY 4.65 4.60 5.48 7.14 7.79 8.00 7.55 -27.54%
P/NAPS 0.82 0.86 0.70 0.57 0.49 0.49 0.52 35.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 -
Price 0.86 0.86 0.80 0.72 0.59 0.50 0.53 -
P/RPS 0.67 0.77 0.75 0.67 0.54 0.48 0.56 12.66%
P/EPS 7.44 7.49 7.05 6.39 5.40 5.10 6.47 9.73%
EY 13.43 13.34 14.18 15.65 18.51 19.60 15.45 -8.89%
DY 4.65 4.65 5.00 5.56 6.73 8.00 7.55 -27.54%
P/NAPS 0.82 0.85 0.76 0.73 0.56 0.49 0.52 35.36%

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