[HIRO] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 134.1%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 87,242 57,911 78,340 90,329 60,065 54,514 63,858 5.33%
PBT 16,992 7,180 12,165 14,175 11,403 11,876 18,617 -1.50%
Tax -4,380 -2,599 -3,351 -8,545 -6,344 -6,736 -11,264 -14.55%
NP 12,612 4,581 8,814 5,630 5,059 5,140 7,353 9.40%
-
NP to SH 6,996 2,043 4,673 5,630 5,059 5,140 7,353 -0.82%
-
Tax Rate 25.78% 36.20% 27.55% 60.28% 55.63% 56.72% 60.50% -
Total Cost 74,630 53,330 69,526 84,699 55,006 49,374 56,505 4.74%
-
Net Worth 165,951 150,081 151,278 117,357 121,579 123,549 82,671 12.30%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,507 - 3,168 3,964 - 3,316 - -
Div Payout % 93.02% - 67.80% 70.42% - 64.53% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 165,951 150,081 151,278 117,357 121,579 123,549 82,671 12.30%
NOSH 162,697 78,576 79,203 79,295 81,596 82,919 19,872 41.92%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.46% 7.91% 11.25% 6.23% 8.42% 9.43% 11.51% -
ROE 4.22% 1.36% 3.09% 4.80% 4.16% 4.16% 8.89% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.62 73.70 98.91 113.91 73.61 65.74 321.33 -25.78%
EPS 4.30 2.60 5.90 7.10 6.20 6.20 37.00 -30.11%
DPS 4.00 0.00 4.00 5.00 0.00 4.00 0.00 -
NAPS 1.02 1.91 1.91 1.48 1.49 1.49 4.16 -20.86%
Adjusted Per Share Value based on latest NOSH - 80,625
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.36 13.52 18.29 21.08 14.02 12.72 14.90 5.33%
EPS 1.63 0.48 1.09 1.31 1.18 1.20 1.72 -0.89%
DPS 1.52 0.00 0.74 0.93 0.00 0.77 0.00 -
NAPS 0.3873 0.3503 0.3531 0.2739 0.2838 0.2884 0.193 12.29%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.53 0.65 0.56 0.55 0.60 0.63 0.00 -
P/RPS 0.99 0.88 0.57 0.48 0.82 0.96 0.00 -
P/EPS 12.33 25.00 9.49 7.75 9.68 10.16 0.00 -
EY 8.11 4.00 10.54 12.91 10.33 9.84 0.00 -
DY 7.55 0.00 7.14 9.09 0.00 6.35 0.00 -
P/NAPS 0.52 0.34 0.29 0.37 0.40 0.42 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 25/08/06 26/08/05 26/08/04 27/08/03 28/08/02 -
Price 0.53 0.57 0.52 0.52 0.51 0.68 0.00 -
P/RPS 0.99 0.77 0.53 0.46 0.69 1.03 0.00 -
P/EPS 12.33 21.92 8.81 7.32 8.23 10.97 0.00 -
EY 8.11 4.56 11.35 13.65 12.16 9.12 0.00 -
DY 7.55 0.00 7.69 9.62 0.00 5.88 0.00 -
P/NAPS 0.52 0.30 0.27 0.35 0.34 0.46 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