[HIRO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.37%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,010 298,545 279,228 248,470 209,513 182,046 174,614 39.15%
PBT 73,461 66,602 58,013 49,155 39,038 35,940 37,464 56.46%
Tax -11,321 -8,333 -7,080 -5,502 -4,771 -2,902 -5,671 58.34%
NP 62,140 58,269 50,933 43,653 34,267 33,038 31,793 56.13%
-
NP to SH 36,381 33,659 28,460 24,354 18,825 18,727 18,545 56.51%
-
Tax Rate 15.41% 12.51% 12.20% 11.19% 12.22% 8.07% 15.14% -
Total Cost 224,870 240,276 228,295 204,817 175,246 149,008 142,821 35.22%
-
Net Worth 190,278 171,101 177,105 165,825 171,091 164,831 171,712 7.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,217 10,217 10,217 6,541 6,541 6,541 6,541 34.51%
Div Payout % 28.09% 30.36% 35.90% 26.86% 34.75% 34.93% 35.27% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,278 171,101 177,105 165,825 171,091 164,831 171,712 7.06%
NOSH 172,980 171,101 170,294 162,574 162,944 163,200 163,535 3.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.65% 19.52% 18.24% 17.57% 16.36% 18.15% 18.21% -
ROE 19.12% 19.67% 16.07% 14.69% 11.00% 11.36% 10.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 165.92 174.48 163.97 152.83 128.58 111.55 106.77 34.05%
EPS 21.03 19.67 16.71 14.98 11.55 11.47 11.34 50.77%
DPS 5.91 5.97 6.00 4.00 4.00 4.00 4.00 29.63%
NAPS 1.10 1.00 1.04 1.02 1.05 1.01 1.05 3.14%
Adjusted Per Share Value based on latest NOSH - 162,574
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.99 69.68 65.17 57.99 48.90 42.49 40.76 39.14%
EPS 8.49 7.86 6.64 5.68 4.39 4.37 4.33 56.46%
DPS 2.38 2.38 2.38 1.53 1.53 1.53 1.53 34.14%
NAPS 0.4441 0.3994 0.4134 0.387 0.3993 0.3847 0.4008 7.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.52 1.15 1.00 0.87 0.86 0.87 0.73 -
P/RPS 0.92 0.66 0.61 0.57 0.67 0.78 0.68 22.25%
P/EPS 7.23 5.85 5.98 5.81 7.44 7.58 6.44 7.99%
EY 13.84 17.11 16.71 17.22 13.43 13.19 15.53 -7.37%
DY 3.89 5.19 6.00 4.60 4.65 4.60 5.48 -20.37%
P/NAPS 1.38 1.15 0.96 0.85 0.82 0.86 0.70 57.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 -
Price 1.78 1.27 1.13 0.88 0.86 0.86 0.80 -
P/RPS 1.07 0.73 0.69 0.58 0.67 0.77 0.75 26.64%
P/EPS 8.46 6.46 6.76 5.87 7.44 7.49 7.05 12.88%
EY 11.82 15.49 14.79 17.02 13.43 13.34 14.18 -11.39%
DY 3.32 4.70 5.31 4.55 4.65 4.65 5.00 -23.83%
P/NAPS 1.62 1.27 1.09 0.86 0.82 0.85 0.76 65.40%

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