[HIRO] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -17.72%
YoY- -14.56%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 168,840 110,920 160,908 164,488 108,360 103,580 117,516 6.21%
PBT 28,712 15,132 24,112 28,308 22,328 22,304 34,932 -3.21%
Tax -8,188 -4,000 -6,168 -18,688 -11,068 -12,712 -21,484 -14.83%
NP 20,524 11,132 17,944 9,620 11,260 9,592 13,448 7.29%
-
NP to SH 10,592 5,116 10,372 9,620 11,260 9,592 13,448 -3.89%
-
Tax Rate 28.52% 26.43% 25.58% 66.02% 49.57% 56.99% 61.50% -
Total Cost 148,316 99,788 142,964 154,868 97,100 93,988 104,068 6.07%
-
Net Worth 165,499 155,078 150,079 123,456 117,425 124,034 78,181 13.30%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 165,499 155,078 150,079 123,456 117,425 124,034 78,181 13.30%
NOSH 165,499 79,937 78,575 80,166 80,428 82,689 19,893 42.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.16% 10.04% 11.15% 5.85% 10.39% 9.26% 11.44% -
ROE 6.40% 3.30% 6.91% 7.79% 9.59% 7.73% 17.20% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 102.02 138.76 204.78 205.18 134.73 125.26 590.73 -25.35%
EPS 6.40 6.40 13.20 12.00 14.00 11.60 67.60 -32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.94 1.91 1.54 1.46 1.50 3.93 -20.37%
Adjusted Per Share Value based on latest NOSH - 80,166
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.41 25.89 37.56 38.39 25.29 24.18 27.43 6.21%
EPS 2.47 1.19 2.42 2.25 2.63 2.24 3.14 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.362 0.3503 0.2882 0.2741 0.2895 0.1825 13.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.55 0.59 0.58 0.57 0.67 0.62 0.00 -
P/RPS 0.54 0.43 0.28 0.28 0.50 0.49 0.00 -
P/EPS 8.59 9.22 4.39 4.75 4.79 5.34 0.00 -
EY 11.64 10.85 22.76 21.05 20.90 18.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.30 0.30 0.37 0.46 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 31/05/02 -
Price 0.54 0.64 0.56 0.52 0.55 0.64 0.00 -
P/RPS 0.53 0.46 0.27 0.25 0.41 0.51 0.00 -
P/EPS 8.44 10.00 4.24 4.33 3.93 5.52 0.00 -
EY 11.85 10.00 23.57 23.08 25.45 18.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.29 0.34 0.38 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