[HIRO] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -6.9%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 265,708 307,612 151,784 168,840 110,920 160,908 164,488 8.31%
PBT 76,540 76,636 36,168 28,712 15,132 24,112 28,308 18.02%
Tax -15,864 -12,128 -9,204 -8,188 -4,000 -6,168 -18,688 -2.69%
NP 60,676 64,508 26,964 20,524 11,132 17,944 9,620 35.90%
-
NP to SH 33,872 35,116 13,000 10,592 5,116 10,372 9,620 23.33%
-
Tax Rate 20.73% 15.83% 25.45% 28.52% 26.43% 25.58% 66.02% -
Total Cost 205,032 243,104 124,820 148,316 99,788 142,964 154,868 4.78%
-
Net Worth 201,114 165,825 160,875 165,499 155,078 150,079 123,456 8.46%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 201,114 165,825 160,875 165,499 155,078 150,079 123,456 8.46%
NOSH 176,416 162,574 162,500 165,499 79,937 78,575 80,166 14.04%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.84% 20.97% 17.76% 12.16% 10.04% 11.15% 5.85% -
ROE 16.84% 21.18% 8.08% 6.40% 3.30% 6.91% 7.79% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 150.61 189.21 93.41 102.02 138.76 204.78 205.18 -5.02%
EPS 19.20 21.60 8.00 6.40 6.40 13.20 12.00 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.02 0.99 1.00 1.94 1.91 1.54 -4.88%
Adjusted Per Share Value based on latest NOSH - 176,416
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 62.02 71.80 35.43 39.41 25.89 37.56 38.39 8.31%
EPS 7.91 8.20 3.03 2.47 1.19 2.42 2.25 23.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4694 0.387 0.3755 0.3863 0.362 0.3503 0.2882 8.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.82 0.87 0.56 0.55 0.59 0.58 0.57 -
P/RPS 1.21 0.46 0.60 0.54 0.43 0.28 0.28 27.61%
P/EPS 9.48 4.03 7.00 8.59 9.22 4.39 4.75 12.20%
EY 10.55 24.83 14.29 11.64 10.85 22.76 21.05 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.85 0.57 0.55 0.30 0.30 0.37 27.62%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 18/05/10 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 -
Price 1.96 0.88 0.72 0.54 0.64 0.56 0.52 -
P/RPS 1.30 0.47 0.77 0.53 0.46 0.27 0.25 31.60%
P/EPS 10.21 4.07 9.00 8.44 10.00 4.24 4.33 15.36%
EY 9.80 24.55 11.11 11.85 10.00 23.57 23.08 -13.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.86 0.73 0.54 0.33 0.29 0.34 31.00%

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