[HIRO] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -74.63%
YoY- -84.65%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 71,803 44,336 34,310 30,201 38,784 40,136 24,874 19.30%
PBT 9,951 6,853 6,150 3,182 9,189 7,334 5,454 10.53%
Tax -17 1,852 211 -751 -1,781 -3,924 -3,634 -59.07%
NP 9,934 8,705 6,361 2,431 7,408 3,410 1,820 32.65%
-
NP to SH 6,100 6,002 4,220 660 4,299 3,410 1,820 22.31%
-
Tax Rate 0.17% -27.02% -3.43% 23.60% 19.38% 53.50% 66.63% -
Total Cost 61,869 35,631 27,949 27,770 31,376 36,726 23,054 17.86%
-
Net Worth 171,091 170,327 155,815 77,615 160,941 119,746 81,150 13.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 3,965 3,246 -
Div Payout % - - - - - 116.28% 178.35% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 171,091 170,327 155,815 77,615 160,941 119,746 81,150 13.22%
NOSH 162,944 162,216 162,307 77,615 80,470 79,302 81,150 12.30%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.84% 19.63% 18.54% 8.05% 19.10% 8.50% 7.32% -
ROE 3.57% 3.52% 2.71% 0.85% 2.67% 2.85% 2.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 44.07 27.33 21.14 38.91 48.20 50.61 30.65 6.23%
EPS 3.70 3.70 2.60 0.40 5.40 4.30 2.20 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 4.00 -
NAPS 1.05 1.05 0.96 1.00 2.00 1.51 1.00 0.81%
Adjusted Per Share Value based on latest NOSH - 77,615
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.76 10.35 8.01 7.05 9.05 9.37 5.81 19.29%
EPS 1.42 1.40 0.98 0.15 1.00 0.80 0.42 22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.76 -
NAPS 0.3993 0.3976 0.3637 0.1812 0.3756 0.2795 0.1894 13.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.86 0.51 0.61 0.60 0.55 0.67 0.70 -
P/RPS 1.95 1.87 2.89 1.54 1.14 1.32 2.28 -2.56%
P/EPS 22.97 13.78 23.46 70.56 10.30 15.58 31.21 -4.97%
EY 4.35 7.25 4.26 1.42 9.71 6.42 3.20 5.24%
DY 0.00 0.00 0.00 0.00 0.00 7.46 5.71 -
P/NAPS 0.82 0.49 0.64 0.60 0.28 0.44 0.70 2.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 27/02/04 -
Price 0.86 0.59 0.59 0.62 0.56 0.57 0.66 -
P/RPS 1.95 2.16 2.79 1.59 1.16 1.13 2.15 -1.61%
P/EPS 22.97 15.95 22.69 72.91 10.48 13.26 29.43 -4.04%
EY 4.35 6.27 4.41 1.37 9.54 7.54 3.40 4.18%
DY 0.00 0.00 0.00 0.00 0.00 8.77 6.06 -
P/NAPS 0.82 0.56 0.61 0.62 0.28 0.38 0.66 3.68%

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