[HIRO] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 18.99%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 124,195 143,557 167,686 137,153 109,022 128,414 106,263 2.63%
PBT 20,597 21,380 26,207 26,321 23,316 33,259 25,763 -3.65%
Tax -5,991 -5,691 -6,680 -14,629 -13,490 -19,116 -16,337 -15.39%
NP 14,606 15,689 19,527 11,692 9,826 14,143 9,426 7.56%
-
NP to SH 8,232 7,935 10,933 11,692 9,826 14,143 9,426 -2.23%
-
Tax Rate 29.09% 26.62% 25.49% 55.58% 57.86% 57.48% 63.41% -
Total Cost 109,589 127,868 148,159 125,461 99,196 114,271 96,837 2.08%
-
Net Worth 158,054 75,024 147,945 120,101 121,164 94,053 74,018 13.47%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,585 3,126 6,363 3,976 3,209 3,199 - -
Div Payout % 80.00% 39.40% 58.20% 34.01% 32.67% 22.62% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 158,054 75,024 147,945 120,101 121,164 94,053 74,018 13.47%
NOSH 164,640 78,150 79,540 79,537 80,241 63,981 19,844 42.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.76% 10.93% 11.64% 8.52% 9.01% 11.01% 8.87% -
ROE 5.21% 10.58% 7.39% 9.74% 8.11% 15.04% 12.73% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 75.43 183.69 210.82 172.44 135.87 200.70 535.49 -27.85%
EPS 5.00 5.10 13.70 14.70 12.00 22.10 47.50 -31.27%
DPS 4.00 4.00 8.00 5.00 4.00 5.00 0.00 -
NAPS 0.96 0.96 1.86 1.51 1.51 1.47 3.73 -20.23%
Adjusted Per Share Value based on latest NOSH - 79,302
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.99 33.51 39.14 32.01 25.45 29.97 24.80 2.63%
EPS 1.92 1.85 2.55 2.73 2.29 3.30 2.20 -2.24%
DPS 1.54 0.73 1.49 0.93 0.75 0.75 0.00 -
NAPS 0.3689 0.1751 0.3453 0.2803 0.2828 0.2195 0.1728 13.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.61 0.60 0.55 0.67 0.70 0.00 0.00 -
P/RPS 0.81 0.33 0.26 0.39 0.52 0.00 0.00 -
P/EPS 12.20 5.91 4.00 4.56 5.72 0.00 0.00 -
EY 8.20 16.92 24.99 21.94 17.49 0.00 0.00 -
DY 6.56 6.67 14.55 7.46 5.71 0.00 0.00 -
P/NAPS 0.64 0.63 0.30 0.44 0.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 01/03/07 30/03/06 28/03/05 27/02/04 27/02/03 28/02/02 -
Price 0.59 0.62 0.56 0.57 0.66 0.63 0.00 -
P/RPS 0.78 0.34 0.27 0.33 0.49 0.31 0.00 -
P/EPS 11.80 6.11 4.07 3.88 5.39 2.85 0.00 -
EY 8.47 16.38 24.54 25.79 18.55 35.09 0.00 -
DY 6.78 6.45 14.29 8.77 6.06 7.94 0.00 -
P/NAPS 0.61 0.65 0.30 0.38 0.44 0.43 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