[HIRO] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 328.19%
YoY- 26.07%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 44,336 34,310 30,201 38,784 40,136 24,874 27,530 8.25%
PBT 6,853 6,150 3,182 9,189 7,334 5,454 4,753 6.28%
Tax 1,852 211 -751 -1,781 -3,924 -3,634 -1,844 -
NP 8,705 6,361 2,431 7,408 3,410 1,820 2,909 20.02%
-
NP to SH 6,002 4,220 660 4,299 3,410 1,820 2,909 12.81%
-
Tax Rate -27.02% -3.43% 23.60% 19.38% 53.50% 66.63% 38.80% -
Total Cost 35,631 27,949 27,770 31,376 36,726 23,054 24,621 6.34%
-
Net Worth 170,327 155,815 77,615 160,941 119,746 81,150 129,449 4.67%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 3,965 3,246 4,403 -
Div Payout % - - - - 116.28% 178.35% 151.36% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 170,327 155,815 77,615 160,941 119,746 81,150 129,449 4.67%
NOSH 162,216 162,307 77,615 80,470 79,302 81,150 88,060 10.70%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 19.63% 18.54% 8.05% 19.10% 8.50% 7.32% 10.57% -
ROE 3.52% 2.71% 0.85% 2.67% 2.85% 2.24% 2.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.33 21.14 38.91 48.20 50.61 30.65 31.26 -2.21%
EPS 3.70 2.60 0.40 5.40 4.30 2.20 3.30 1.92%
DPS 0.00 0.00 0.00 0.00 5.00 4.00 5.00 -
NAPS 1.05 0.96 1.00 2.00 1.51 1.00 1.47 -5.44%
Adjusted Per Share Value based on latest NOSH - 80,470
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.35 8.01 7.05 9.05 9.37 5.81 6.43 8.24%
EPS 1.40 0.98 0.15 1.00 0.80 0.42 0.68 12.77%
DPS 0.00 0.00 0.00 0.00 0.93 0.76 1.03 -
NAPS 0.3976 0.3637 0.1812 0.3756 0.2795 0.1894 0.3021 4.68%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.51 0.61 0.60 0.55 0.67 0.70 0.00 -
P/RPS 1.87 2.89 1.54 1.14 1.32 2.28 0.00 -
P/EPS 13.78 23.46 70.56 10.30 15.58 31.21 0.00 -
EY 7.25 4.26 1.42 9.71 6.42 3.20 0.00 -
DY 0.00 0.00 0.00 0.00 7.46 5.71 0.00 -
P/NAPS 0.49 0.64 0.60 0.28 0.44 0.70 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 27/02/04 27/02/03 -
Price 0.59 0.59 0.62 0.56 0.57 0.66 0.63 -
P/RPS 2.16 2.79 1.59 1.16 1.13 2.15 2.02 1.12%
P/EPS 15.95 22.69 72.91 10.48 13.26 29.43 19.07 -2.93%
EY 6.27 4.41 1.37 9.54 7.54 3.40 5.24 3.03%
DY 0.00 0.00 0.00 0.00 8.77 6.06 7.94 -
P/NAPS 0.56 0.61 0.62 0.28 0.38 0.66 0.43 4.49%

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