[HIRO] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.44%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 178,116 119,846 151,141 171,869 136,970 112,197 134,512 4.78%
PBT 38,242 19,262 24,264 22,690 25,316 23,816 38,008 0.10%
Tax -10,748 -8,269 -6,586 -6,532 -14,273 -13,141 -23,029 -11.91%
NP 27,494 10,993 17,677 16,158 11,042 10,674 14,978 10.64%
-
NP to SH 15,613 5,349 9,700 8,845 11,042 10,674 14,978 0.69%
-
Tax Rate 28.11% 42.93% 27.14% 28.79% 56.38% 55.18% 60.59% -
Total Cost 150,621 108,853 133,464 155,710 125,928 101,522 119,533 3.92%
-
Net Worth 167,518 152,292 151,758 118,293 118,199 123,357 83,827 12.21%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,674 8,733 8,344 8,525 5,360 4,357 3,801 14.72%
Div Payout % 55.56% 163.27% 86.02% 96.39% 48.54% 40.82% 25.38% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 167,518 152,292 151,758 118,293 118,199 123,357 83,827 12.21%
NOSH 162,638 81,877 78,225 79,927 80,407 81,693 57,025 19.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.44% 9.17% 11.70% 9.40% 8.06% 9.51% 11.14% -
ROE 9.32% 3.51% 6.39% 7.48% 9.34% 8.65% 17.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 109.52 146.37 193.21 215.03 170.35 137.34 235.88 -11.99%
EPS 9.60 6.53 12.40 11.07 13.73 13.07 26.27 -15.43%
DPS 5.33 10.67 10.67 10.67 6.67 5.33 6.67 -3.66%
NAPS 1.03 1.86 1.94 1.48 1.47 1.51 1.47 -5.75%
Adjusted Per Share Value based on latest NOSH - 77,230
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.57 27.97 35.28 40.12 31.97 26.19 31.40 4.78%
EPS 3.64 1.25 2.26 2.06 2.58 2.49 3.50 0.65%
DPS 2.02 2.04 1.95 1.99 1.25 1.02 0.89 14.62%
NAPS 0.391 0.3555 0.3542 0.2761 0.2759 0.2879 0.1957 12.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.50 0.58 0.56 0.54 0.50 0.68 0.00 -
P/RPS 0.46 0.40 0.29 0.25 0.29 0.50 0.00 -
P/EPS 5.21 8.88 4.52 4.88 3.64 5.20 0.00 -
EY 19.20 11.26 22.14 20.49 27.47 19.22 0.00 -
DY 10.67 18.39 19.05 19.75 13.33 7.84 0.00 -
P/NAPS 0.49 0.31 0.29 0.36 0.34 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 -
Price 0.50 0.59 0.55 0.53 0.64 0.62 0.66 -
P/RPS 0.46 0.40 0.28 0.25 0.38 0.45 0.28 8.61%
P/EPS 5.21 9.03 4.44 4.79 4.66 4.74 2.51 12.93%
EY 19.20 11.07 22.55 20.88 21.46 21.08 39.80 -11.43%
DY 10.67 18.08 19.39 20.13 10.42 8.60 10.10 0.91%
P/NAPS 0.49 0.32 0.28 0.36 0.44 0.41 0.45 1.42%

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