[HIRO] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.85%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 171,869 136,970 112,197 134,512 101,850 54,093 22,555 -2.13%
PBT 22,690 25,316 23,816 38,008 29,261 10,858 4,141 -1.79%
Tax -6,532 -14,273 -13,141 -23,029 -17,266 -3,040 0 -100.00%
NP 16,158 11,042 10,674 14,978 11,994 7,818 4,141 -1.43%
-
NP to SH 8,845 11,042 10,674 14,978 11,994 7,818 4,141 -0.80%
-
Tax Rate 28.79% 56.38% 55.18% 60.59% 59.01% 28.00% 0.00% -
Total Cost 155,710 125,928 101,522 119,533 89,856 46,274 18,414 -2.24%
-
Net Worth 118,293 118,199 123,357 83,827 73,675 71,163 62,214 -0.68%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 8,525 5,360 4,357 3,801 - - - -100.00%
Div Payout % 96.39% 48.54% 40.82% 25.38% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 118,293 118,199 123,357 83,827 73,675 71,163 62,214 -0.68%
NOSH 79,927 80,407 81,693 57,025 19,858 19,877 19,813 -1.47%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.40% 8.06% 9.51% 11.14% 11.78% 14.45% 18.36% -
ROE 7.48% 9.34% 8.65% 17.87% 16.28% 10.99% 6.66% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 215.03 170.35 137.34 235.88 512.88 272.13 113.84 -0.67%
EPS 11.07 13.73 13.07 26.27 60.40 39.33 20.90 0.67%
DPS 10.67 6.67 5.33 6.67 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.47 1.51 1.47 3.71 3.58 3.14 0.80%
Adjusted Per Share Value based on latest NOSH - 63,622
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.12 31.97 26.19 31.40 23.77 12.63 5.26 -2.13%
EPS 2.06 2.58 2.49 3.50 2.80 1.82 0.97 -0.79%
DPS 1.99 1.25 1.02 0.89 0.00 0.00 0.00 -100.00%
NAPS 0.2761 0.2759 0.2879 0.1957 0.172 0.1661 0.1452 -0.68%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.54 0.50 0.68 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.29 0.50 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.88 3.64 5.20 0.00 0.00 0.00 0.00 -100.00%
EY 20.49 27.47 19.22 0.00 0.00 0.00 0.00 -100.00%
DY 19.75 13.33 7.84 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.36 0.34 0.45 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 28/11/00 30/11/99 -
Price 0.53 0.64 0.62 0.66 0.00 0.00 0.00 -
P/RPS 0.25 0.38 0.45 0.28 0.00 0.00 0.00 -100.00%
P/EPS 4.79 4.66 4.74 2.51 0.00 0.00 0.00 -100.00%
EY 20.88 21.46 21.08 39.80 0.00 0.00 0.00 -100.00%
DY 20.13 10.42 8.60 10.10 0.00 0.00 0.00 -100.00%
P/NAPS 0.36 0.44 0.41 0.45 0.00 0.00 0.00 -100.00%

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