[HIRO] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.14%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 119,846 151,141 171,869 136,970 112,197 134,512 101,850 2.74%
PBT 19,262 24,264 22,690 25,316 23,816 38,008 29,261 -6.72%
Tax -8,269 -6,586 -6,532 -14,273 -13,141 -23,029 -17,266 -11.54%
NP 10,993 17,677 16,158 11,042 10,674 14,978 11,994 -1.44%
-
NP to SH 5,349 9,700 8,845 11,042 10,674 14,978 11,994 -12.58%
-
Tax Rate 42.93% 27.14% 28.79% 56.38% 55.18% 60.59% 59.01% -
Total Cost 108,853 133,464 155,710 125,928 101,522 119,533 89,856 3.24%
-
Net Worth 152,292 151,758 118,293 118,199 123,357 83,827 73,675 12.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,733 8,344 8,525 5,360 4,357 3,801 - -
Div Payout % 163.27% 86.02% 96.39% 48.54% 40.82% 25.38% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 152,292 151,758 118,293 118,199 123,357 83,827 73,675 12.85%
NOSH 81,877 78,225 79,927 80,407 81,693 57,025 19,858 26.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.17% 11.70% 9.40% 8.06% 9.51% 11.14% 11.78% -
ROE 3.51% 6.39% 7.48% 9.34% 8.65% 17.87% 16.28% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 146.37 193.21 215.03 170.35 137.34 235.88 512.88 -18.85%
EPS 6.53 12.40 11.07 13.73 13.07 26.27 60.40 -30.96%
DPS 10.67 10.67 10.67 6.67 5.33 6.67 0.00 -
NAPS 1.86 1.94 1.48 1.47 1.51 1.47 3.71 -10.86%
Adjusted Per Share Value based on latest NOSH - 80,575
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.97 35.28 40.12 31.97 26.19 31.40 23.77 2.74%
EPS 1.25 2.26 2.06 2.58 2.49 3.50 2.80 -12.57%
DPS 2.04 1.95 1.99 1.25 1.02 0.89 0.00 -
NAPS 0.3555 0.3542 0.2761 0.2759 0.2879 0.1957 0.172 12.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.58 0.56 0.54 0.50 0.68 0.00 0.00 -
P/RPS 0.40 0.29 0.25 0.29 0.50 0.00 0.00 -
P/EPS 8.88 4.52 4.88 3.64 5.20 0.00 0.00 -
EY 11.26 22.14 20.49 27.47 19.22 0.00 0.00 -
DY 18.39 19.05 19.75 13.33 7.84 0.00 0.00 -
P/NAPS 0.31 0.29 0.36 0.34 0.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 -
Price 0.59 0.55 0.53 0.64 0.62 0.66 0.00 -
P/RPS 0.40 0.28 0.25 0.38 0.45 0.28 0.00 -
P/EPS 9.03 4.44 4.79 4.66 4.74 2.51 0.00 -
EY 11.07 22.55 20.88 21.46 21.08 39.80 0.00 -
DY 18.08 19.39 20.13 10.42 8.60 10.10 0.00 -
P/NAPS 0.32 0.28 0.36 0.44 0.41 0.45 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