[HIRO] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.56%
YoY- -15.28%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 210,688 226,742 137,710 133,587 89,885 113,356 128,902 8.52%
PBT 50,094 56,651 29,087 28,682 14,447 18,198 17,018 19.70%
Tax -8,332 -8,316 -4,754 -8,061 -6,202 -4,940 -4,899 9.25%
NP 41,762 48,335 24,333 20,621 8,245 13,258 12,119 22.88%
-
NP to SH 23,348 27,559 12,725 11,710 4,012 7,275 6,634 23.32%
-
Tax Rate 16.63% 14.68% 16.34% 28.10% 42.93% 27.15% 28.79% -
Total Cost 168,926 178,407 113,377 112,966 81,640 100,098 116,783 6.34%
-
Net Worth 198,890 182,578 166,912 167,518 152,292 151,758 118,293 9.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 10,334 6,610 6,505 6,550 6,258 6,394 -
Div Payout % - 37.50% 51.95% 55.56% 163.27% 86.02% 96.39% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 198,890 182,578 166,912 167,518 152,292 151,758 118,293 9.04%
NOSH 432,370 172,243 165,259 162,638 81,877 78,225 79,927 32.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.82% 21.32% 17.67% 15.44% 9.17% 11.70% 9.40% -
ROE 11.74% 15.09% 7.62% 6.99% 2.63% 4.79% 5.61% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.73 131.64 83.33 82.14 109.78 144.91 161.27 -18.07%
EPS 5.40 16.00 7.70 7.20 4.90 9.30 8.30 -6.91%
DPS 0.00 6.00 4.00 4.00 8.00 8.00 8.00 -
NAPS 0.46 1.06 1.01 1.03 1.86 1.94 1.48 -17.68%
Adjusted Per Share Value based on latest NOSH - 428,437
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.18 52.92 32.14 31.18 20.98 26.46 30.09 8.52%
EPS 5.45 6.43 2.97 2.73 0.94 1.70 1.55 23.30%
DPS 0.00 2.41 1.54 1.52 1.53 1.46 1.49 -
NAPS 0.4642 0.4261 0.3896 0.391 0.3555 0.3542 0.2761 9.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.585 1.15 0.87 0.50 0.58 0.56 0.54 -
P/RPS 1.20 0.87 1.04 0.61 0.53 0.39 0.33 23.99%
P/EPS 10.83 7.19 11.30 6.94 11.84 6.02 6.51 8.84%
EY 9.23 13.91 8.85 14.40 8.45 16.61 15.37 -8.14%
DY 0.00 5.22 4.60 8.00 13.79 14.29 14.81 -
P/NAPS 1.27 1.08 0.86 0.49 0.31 0.29 0.36 23.36%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 18/11/10 18/11/09 25/11/08 29/11/07 27/11/06 28/11/05 -
Price 0.95 1.27 0.86 0.50 0.59 0.55 0.53 -
P/RPS 1.95 0.96 1.03 0.61 0.54 0.38 0.33 34.43%
P/EPS 17.59 7.94 11.17 6.94 12.04 5.91 6.39 18.37%
EY 5.68 12.60 8.95 14.40 8.31 16.91 15.66 -15.54%
DY 0.00 4.72 4.65 8.00 13.56 14.55 15.09 -
P/NAPS 2.07 1.20 0.85 0.49 0.32 0.28 0.36 33.83%

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