[HIRO] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.61%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 60,268 71,803 44,336 34,310 30,201 38,784 40,136 7.00%
PBT 16,810 9,951 6,853 6,150 3,182 9,189 7,334 14.81%
Tax -3,005 -17 1,852 211 -751 -1,781 -3,924 -4.34%
NP 13,805 9,934 8,705 6,361 2,431 7,408 3,410 26.23%
-
NP to SH 8,822 6,100 6,002 4,220 660 4,299 3,410 17.15%
-
Tax Rate 17.88% 0.17% -27.02% -3.43% 23.60% 19.38% 53.50% -
Total Cost 46,463 61,869 35,631 27,949 27,770 31,376 36,726 3.99%
-
Net Worth 190,278 171,091 170,327 155,815 77,615 160,941 119,746 8.02%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 3,965 -
Div Payout % - - - - - - 116.28% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 190,278 171,091 170,327 155,815 77,615 160,941 119,746 8.02%
NOSH 172,980 162,944 162,216 162,307 77,615 80,470 79,302 13.87%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.91% 13.84% 19.63% 18.54% 8.05% 19.10% 8.50% -
ROE 4.64% 3.57% 3.52% 2.71% 0.85% 2.67% 2.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.84 44.07 27.33 21.14 38.91 48.20 50.61 -6.03%
EPS 5.10 3.70 3.70 2.60 0.40 5.40 4.30 2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.10 1.05 1.05 0.96 1.00 2.00 1.51 -5.14%
Adjusted Per Share Value based on latest NOSH - 172,980
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.07 16.76 10.35 8.01 7.05 9.05 9.37 7.00%
EPS 2.06 1.42 1.40 0.98 0.15 1.00 0.80 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
NAPS 0.4441 0.3993 0.3976 0.3637 0.1812 0.3756 0.2795 8.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.52 0.86 0.51 0.61 0.60 0.55 0.67 -
P/RPS 4.36 1.95 1.87 2.89 1.54 1.14 1.32 22.02%
P/EPS 29.80 22.97 13.78 23.46 70.56 10.30 15.58 11.40%
EY 3.36 4.35 7.25 4.26 1.42 9.71 6.42 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
P/NAPS 1.38 0.82 0.49 0.64 0.60 0.28 0.44 20.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 -
Price 1.78 0.86 0.59 0.59 0.62 0.56 0.57 -
P/RPS 5.11 1.95 2.16 2.79 1.59 1.16 1.13 28.58%
P/EPS 34.90 22.97 15.95 22.69 72.91 10.48 13.26 17.49%
EY 2.87 4.35 6.27 4.41 1.37 9.54 7.54 -14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 1.62 0.82 0.56 0.61 0.62 0.28 0.38 27.32%

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