[HIRO] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.95%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 287,010 209,513 177,923 124,195 143,557 167,686 137,153 13.09%
PBT 73,461 39,038 35,535 20,597 21,380 26,207 26,321 18.64%
Tax -11,321 -4,771 -6,209 -5,991 -5,691 -6,680 -14,629 -4.18%
NP 62,140 34,267 29,326 14,606 15,689 19,527 11,692 32.08%
-
NP to SH 36,381 18,825 17,712 8,232 7,935 10,933 11,692 20.81%
-
Tax Rate 15.41% 12.22% 17.47% 29.09% 26.62% 25.49% 55.58% -
Total Cost 224,870 175,246 148,597 109,589 127,868 148,159 125,461 10.20%
-
Net Worth 190,567 172,748 170,620 158,054 75,024 147,945 120,101 7.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,394 6,580 6,499 6,585 3,126 6,363 3,976 17.36%
Div Payout % 28.57% 34.96% 36.70% 80.00% 39.40% 58.20% 34.01% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 190,567 172,748 170,620 158,054 75,024 147,945 120,101 7.99%
NOSH 173,242 164,522 162,495 164,640 78,150 79,540 79,537 13.84%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.65% 16.36% 16.48% 11.76% 10.93% 11.64% 8.52% -
ROE 19.09% 10.90% 10.38% 5.21% 10.58% 7.39% 9.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 165.67 127.35 109.49 75.43 183.69 210.82 172.44 -0.66%
EPS 21.00 11.50 10.90 5.00 5.10 13.70 14.70 6.12%
DPS 6.00 4.00 4.00 4.00 4.00 8.00 5.00 3.08%
NAPS 1.10 1.05 1.05 0.96 0.96 1.86 1.51 -5.14%
Adjusted Per Share Value based on latest NOSH - 162,944
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 66.99 48.90 41.53 28.99 33.51 39.14 32.01 13.09%
EPS 8.49 4.39 4.13 1.92 1.85 2.55 2.73 20.80%
DPS 2.43 1.54 1.52 1.54 0.73 1.49 0.93 17.35%
NAPS 0.4448 0.4032 0.3982 0.3689 0.1751 0.3453 0.2803 7.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.52 0.86 0.51 0.61 0.60 0.55 0.67 -
P/RPS 0.92 0.68 0.47 0.81 0.33 0.26 0.39 15.36%
P/EPS 7.24 7.52 4.68 12.20 5.91 4.00 4.56 8.00%
EY 13.82 13.30 21.37 8.20 16.92 24.99 21.94 -7.41%
DY 3.95 4.65 7.84 6.56 6.67 14.55 7.46 -10.05%
P/NAPS 1.38 0.82 0.49 0.64 0.63 0.30 0.44 20.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 -
Price 1.78 0.86 0.59 0.59 0.62 0.56 0.57 -
P/RPS 1.07 0.68 0.54 0.78 0.34 0.27 0.33 21.64%
P/EPS 8.48 7.52 5.41 11.80 6.11 4.07 3.88 13.91%
EY 11.80 13.30 18.47 8.47 16.38 24.54 25.79 -12.21%
DY 3.37 4.65 6.78 6.78 6.45 14.29 8.77 -14.72%
P/NAPS 1.62 0.82 0.56 0.61 0.65 0.30 0.38 27.32%

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