[HIRO] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -5.13%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 151,784 168,840 110,920 160,908 164,488 108,360 103,580 6.56%
PBT 36,168 28,712 15,132 24,112 28,308 22,328 22,304 8.38%
Tax -9,204 -8,188 -4,000 -6,168 -18,688 -11,068 -12,712 -5.23%
NP 26,964 20,524 11,132 17,944 9,620 11,260 9,592 18.78%
-
NP to SH 13,000 10,592 5,116 10,372 9,620 11,260 9,592 5.19%
-
Tax Rate 25.45% 28.52% 26.43% 25.58% 66.02% 49.57% 56.99% -
Total Cost 124,820 148,316 99,788 142,964 154,868 97,100 93,988 4.83%
-
Net Worth 160,875 165,499 155,078 150,079 123,456 117,425 124,034 4.42%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 160,875 165,499 155,078 150,079 123,456 117,425 124,034 4.42%
NOSH 162,500 165,499 79,937 78,575 80,166 80,428 82,689 11.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 17.76% 12.16% 10.04% 11.15% 5.85% 10.39% 9.26% -
ROE 8.08% 6.40% 3.30% 6.91% 7.79% 9.59% 7.73% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.41 102.02 138.76 204.78 205.18 134.73 125.26 -4.76%
EPS 8.00 6.40 6.40 13.20 12.00 14.00 11.60 -5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.94 1.91 1.54 1.46 1.50 -6.68%
Adjusted Per Share Value based on latest NOSH - 78,575
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.43 39.41 25.89 37.56 38.39 25.29 24.18 6.56%
EPS 3.03 2.47 1.19 2.42 2.25 2.63 2.24 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.3863 0.362 0.3503 0.2882 0.2741 0.2895 4.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.56 0.55 0.59 0.58 0.57 0.67 0.62 -
P/RPS 0.60 0.54 0.43 0.28 0.28 0.50 0.49 3.42%
P/EPS 7.00 8.59 9.22 4.39 4.75 4.79 5.34 4.61%
EY 14.29 11.64 10.85 22.76 21.05 20.90 18.71 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.30 0.30 0.37 0.46 0.41 5.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 -
Price 0.72 0.54 0.64 0.56 0.52 0.55 0.64 -
P/RPS 0.77 0.53 0.46 0.27 0.25 0.41 0.51 7.10%
P/EPS 9.00 8.44 10.00 4.24 4.33 3.93 5.52 8.48%
EY 11.11 11.85 10.00 23.57 23.08 25.45 18.13 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.33 0.29 0.34 0.38 0.43 9.21%

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