[HIRO] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 40.89%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 75,173 76,745 45,987 45,032 30,181 38,113 49,207 7.31%
PBT 17,061 18,737 9,879 9,814 3,397 6,137 7,098 15.73%
Tax -2,636 -3,119 -1,541 -2,333 -1,599 -1,809 -3,873 -6.20%
NP 14,425 15,618 8,338 7,481 1,798 4,328 3,225 28.34%
-
NP to SH 8,025 8,685 4,579 4,348 764 2,080 3,225 16.40%
-
Tax Rate 15.45% 16.65% 15.60% 23.77% 47.07% 29.48% 54.56% -
Total Cost 60,748 61,127 37,649 37,551 28,383 33,785 45,982 4.74%
-
Net Worth 200,624 177,105 171,712 164,257 145,923 152,800 119,325 9.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 10,217 6,541 6,441 - 3,200 4,031 -
Div Payout % - 117.65% 142.86% 148.15% - 153.85% 125.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 200,624 177,105 171,712 164,257 145,923 152,800 119,325 9.04%
NOSH 174,456 170,294 163,535 161,037 76,400 80,000 80,625 13.72%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.19% 20.35% 18.13% 16.61% 5.96% 11.36% 6.55% -
ROE 4.00% 4.90% 2.67% 2.65% 0.52% 1.36% 2.70% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 43.09 45.07 28.12 27.96 39.50 47.64 61.03 -5.63%
EPS 4.60 5.10 2.80 2.70 1.00 2.60 4.00 2.35%
DPS 0.00 6.00 4.00 4.00 0.00 4.00 5.00 -
NAPS 1.15 1.04 1.05 1.02 1.91 1.91 1.48 -4.11%
Adjusted Per Share Value based on latest NOSH - 163,535
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.55 17.91 10.73 10.51 7.04 8.90 11.49 7.31%
EPS 1.87 2.03 1.07 1.01 0.18 0.49 0.75 16.43%
DPS 0.00 2.38 1.53 1.50 0.00 0.75 0.94 -
NAPS 0.4683 0.4134 0.4008 0.3834 0.3406 0.3566 0.2785 9.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.98 1.00 0.73 0.53 0.65 0.56 0.55 -
P/RPS 4.60 2.22 2.60 1.90 1.65 1.18 0.90 31.22%
P/EPS 43.04 19.61 26.07 19.63 65.00 21.54 13.75 20.93%
EY 2.32 5.10 3.84 5.09 1.54 4.64 7.27 -17.32%
DY 0.00 6.00 5.48 7.55 0.00 7.14 9.09 -
P/NAPS 1.72 0.96 0.70 0.52 0.34 0.29 0.37 29.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 24/08/10 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 -
Price 0.76 1.13 0.80 0.53 0.57 0.52 0.52 -
P/RPS 1.76 2.51 2.84 1.90 1.44 1.09 0.85 12.89%
P/EPS 16.52 22.16 28.57 19.63 57.00 20.00 13.00 4.07%
EY 6.05 4.51 3.50 5.09 1.75 5.00 7.69 -3.91%
DY 0.00 5.31 5.00 7.55 0.00 7.69 9.62 -
P/NAPS 0.66 1.09 0.76 0.52 0.30 0.27 0.35 11.14%

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