[HIRO] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 74.51%
YoY- 53.41%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 102,728 84,148 100,884 76,388 40,570 22,555 -1.58%
PBT 18,987 17,862 28,506 21,946 8,144 4,141 -1.58%
Tax -10,705 -9,856 -17,272 -12,950 -2,280 0 -100.00%
NP 8,282 8,006 11,234 8,996 5,864 4,141 -0.72%
-
NP to SH 8,282 8,006 11,234 8,996 5,864 4,141 -0.72%
-
Tax Rate 56.38% 55.18% 60.59% 59.01% 28.00% 0.00% -
Total Cost 94,446 76,142 89,650 67,392 34,706 18,414 -1.70%
-
Net Worth 118,199 123,357 83,827 73,675 71,163 62,214 -0.67%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,020 3,267 2,851 - - - -100.00%
Div Payout % 48.54% 40.82% 25.38% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 118,199 123,357 83,827 73,675 71,163 62,214 -0.67%
NOSH 80,407 81,693 57,025 19,858 19,877 19,813 -1.46%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.06% 9.51% 11.14% 11.78% 14.45% 18.36% -
ROE 7.01% 6.49% 13.40% 12.21% 8.24% 6.66% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 127.76 103.00 176.91 384.66 204.10 113.84 -0.12%
EPS 10.30 9.80 19.70 45.30 29.50 20.90 0.74%
DPS 5.00 4.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.47 1.51 1.47 3.71 3.58 3.14 0.80%
Adjusted Per Share Value based on latest NOSH - 19,901
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.98 19.64 23.55 17.83 9.47 5.26 -1.58%
EPS 1.93 1.87 2.62 2.10 1.37 0.97 -0.72%
DPS 0.94 0.76 0.67 0.00 0.00 0.00 -100.00%
NAPS 0.2759 0.2879 0.1957 0.172 0.1661 0.1452 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 - - - - -
Price 0.50 0.68 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.66 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.85 6.94 0.00 0.00 0.00 0.00 -100.00%
EY 20.60 14.41 0.00 0.00 0.00 0.00 -100.00%
DY 10.00 5.88 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.45 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/04 27/11/03 17/01/03 29/11/01 28/11/00 30/11/99 -
Price 0.64 0.62 0.66 0.00 0.00 0.00 -
P/RPS 0.50 0.60 0.37 0.00 0.00 0.00 -100.00%
P/EPS 6.21 6.33 3.35 0.00 0.00 0.00 -100.00%
EY 16.09 15.81 29.85 0.00 0.00 0.00 -100.00%
DY 7.81 6.45 7.58 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.41 0.45 0.00 0.00 0.00 -100.00%

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