[HIRO] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 63.71%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 89,885 113,356 128,902 102,728 84,148 100,884 76,388 2.74%
PBT 14,447 18,198 17,018 18,987 17,862 28,506 21,946 -6.72%
Tax -6,202 -4,940 -4,899 -10,705 -9,856 -17,272 -12,950 -11.54%
NP 8,245 13,258 12,119 8,282 8,006 11,234 8,996 -1.44%
-
NP to SH 4,012 7,275 6,634 8,282 8,006 11,234 8,996 -12.58%
-
Tax Rate 42.93% 27.15% 28.79% 56.38% 55.18% 60.59% 59.01% -
Total Cost 81,640 100,098 116,783 94,446 76,142 89,650 67,392 3.24%
-
Net Worth 152,292 151,758 118,293 118,199 123,357 83,827 73,675 12.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,550 6,258 6,394 4,020 3,267 2,851 - -
Div Payout % 163.27% 86.02% 96.39% 48.54% 40.82% 25.38% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 152,292 151,758 118,293 118,199 123,357 83,827 73,675 12.85%
NOSH 81,877 78,225 79,927 80,407 81,693 57,025 19,858 26.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.17% 11.70% 9.40% 8.06% 9.51% 11.14% 11.78% -
ROE 2.63% 4.79% 5.61% 7.01% 6.49% 13.40% 12.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 109.78 144.91 161.27 127.76 103.00 176.91 384.66 -18.85%
EPS 4.90 9.30 8.30 10.30 9.80 19.70 45.30 -30.96%
DPS 8.00 8.00 8.00 5.00 4.00 5.00 0.00 -
NAPS 1.86 1.94 1.48 1.47 1.51 1.47 3.71 -10.86%
Adjusted Per Share Value based on latest NOSH - 80,575
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.98 26.46 30.09 23.98 19.64 23.55 17.83 2.74%
EPS 0.94 1.70 1.55 1.93 1.87 2.62 2.10 -12.53%
DPS 1.53 1.46 1.49 0.94 0.76 0.67 0.00 -
NAPS 0.3555 0.3542 0.2761 0.2759 0.2879 0.1957 0.172 12.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.58 0.56 0.54 0.50 0.68 0.00 0.00 -
P/RPS 0.53 0.39 0.33 0.39 0.66 0.00 0.00 -
P/EPS 11.84 6.02 6.51 4.85 6.94 0.00 0.00 -
EY 8.45 16.61 15.37 20.60 14.41 0.00 0.00 -
DY 13.79 14.29 14.81 10.00 5.88 0.00 0.00 -
P/NAPS 0.31 0.29 0.36 0.34 0.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 -
Price 0.59 0.55 0.53 0.64 0.62 0.66 0.00 -
P/RPS 0.54 0.38 0.33 0.50 0.60 0.37 0.00 -
P/EPS 12.04 5.91 6.39 6.21 6.33 3.35 0.00 -
EY 8.31 16.91 15.66 16.09 15.81 29.85 0.00 -
DY 13.56 14.55 15.09 7.81 6.45 7.58 0.00 -
P/NAPS 0.32 0.28 0.36 0.44 0.41 0.45 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