[HIRO] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	279,228	174,614	153,526	123,128	155,697	173,128	114,573	15.99%
YoY %	59.91%	13.74%	24.69%	-20.92%	-10.07%	51.11%	-	-
Horiz. %	243.71%	152.40%	134.00%	107.47%	135.89%	151.11%	100.00%	-
PBT	58,013	37,464	30,409	16,395	24,197	29,093	22,843	16.79%
YoY %	54.85%	23.20%	85.48%	-32.24%	-16.83%	27.36%	-	-
Horiz. %	253.96%	164.01%	133.12%	71.77%	105.93%	127.36%	100.00%	-
Tax	-7,080	-5,671	-7,772	-4,939	-5,865	-16,830	-13,099	-9.74%
YoY %	-24.85%	27.03%	-57.36%	15.79%	65.15%	-28.48%	-	-
Horiz. %	54.05%	43.29%	59.33%	37.71%	44.77%	128.48%	100.00%	-
NP	50,933	31,793	22,637	11,456	18,332	12,263	9,744	31.72%
YoY %	60.20%	40.45%	97.60%	-37.51%	49.49%	25.85%	-	-
Horiz. %	522.71%	326.28%	232.32%	117.57%	188.14%	125.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,460	18,545	13,185	5,305	9,976	12,263	9,744	19.54%
YoY %	53.46%	40.65%	148.54%	-46.82%	-18.65%	25.85%	-	-
Horiz. %	292.08%	190.32%	135.31%	54.44%	102.38%	125.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.20%	15.14%	25.56%	30.13%	24.24%	57.85%	57.34%	-
YoY %	-19.42%	-40.77%	-15.17%	24.30%	-58.10%	0.89%	-	-
Horiz. %	21.28%	26.40%	44.58%	52.55%	42.27%	100.89%	100.00%	-
Total Cost	228,295	142,821	130,889	111,672	137,365	160,865	104,829	13.84%
YoY %	59.85%	9.12%	17.21%	-18.70%	-14.61%	53.45%	-	-
Horiz. %	217.78%	136.24%	124.86%	106.53%	131.04%	153.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,105	171,712	164,257	76,400	152,800	119,325	119,412	6.78%
YoY %	3.14%	4.54%	115.00%	-50.00%	28.05%	-0.07%	-	-
Horiz. %	148.31%	143.80%	137.55%	63.98%	127.96%	99.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	10,217	6,541	6,441	6,209	5,516	12,025	6,520	7.76%
YoY %	56.20%	1.55%	3.74%	12.56%	-54.13%	84.43%	-	-
Horiz. %	156.70%	100.32%	98.79%	95.23%	84.60%	184.43%	100.00%	-
Div Payout %	35.90%	35.27%	48.85%	117.06%	55.30%	98.06%	66.92%	-
YoY %	1.79%	-27.80%	-58.27%	111.68%	-43.61%	46.53%	-	-
Horiz. %	53.65%	52.70%	73.00%	174.93%	82.64%	146.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	177,105	171,712	164,257	76,400	152,800	119,325	119,412	6.78%
YoY %	3.14%	4.54%	115.00%	-50.00%	28.05%	-0.07%	-	-
Horiz. %	148.31%	143.80%	137.55%	63.98%	127.96%	99.93%	100.00%	-
NOSH	170,294	163,535	161,037	76,400	80,000	80,625	80,142	13.37%
YoY %	4.13%	1.55%	110.78%	-4.50%	-0.78%	0.60%	-	-
Horiz. %	212.49%	204.06%	200.94%	95.33%	99.82%	100.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.24%	18.21%	14.74%	9.30%	11.77%	7.08%	8.50%	-
YoY %	0.16%	23.54%	58.49%	-20.99%	66.24%	-16.71%	-	-
Horiz. %	214.59%	214.24%	173.41%	109.41%	138.47%	83.29%	100.00%	-
ROE	16.07%	10.80%	8.03%	6.94%	6.53%	10.28%	8.16%	-
YoY %	48.80%	34.50%	15.71%	6.28%	-36.48%	25.98%	-	-
Horiz. %	196.94%	132.35%	98.41%	85.05%	80.02%	125.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	163.97	106.77	95.34	161.16	194.62	214.73	142.96	2.31%
YoY %	53.57%	11.99%	-40.84%	-17.19%	-9.37%	50.20%	-	-
Horiz. %	114.70%	74.69%	66.69%	112.73%	136.14%	150.20%	100.00%	-
EPS	16.71	11.34	8.19	6.94	12.47	15.21	12.16	5.43%
YoY %	47.35%	38.46%	18.01%	-44.35%	-18.01%	25.08%	-	-
Horiz. %	137.42%	93.26%	67.35%	57.07%	102.55%	125.08%	100.00%	-
DPS	6.00	4.00	4.00	8.13	6.90	15.00	8.14	-4.95%
YoY %	50.00%	0.00%	-50.80%	17.83%	-54.00%	84.28%	-	-
Horiz. %	73.71%	49.14%	49.14%	99.88%	84.77%	184.28%	100.00%	-
NAPS	1.04	1.05	1.02	1.00	1.91	1.48	1.49	-5.81%
YoY %	-0.95%	2.94%	2.00%	-47.64%	29.05%	-0.67%	-	-
Horiz. %	69.80%	70.47%	68.46%	67.11%	128.19%	99.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 76,400
RPS	65.17	40.76	35.83	28.74	36.34	40.41	26.74	15.99%
YoY %	59.89%	13.76%	24.67%	-20.91%	-10.07%	51.12%	-	-
Horiz. %	243.72%	152.43%	133.99%	107.48%	135.90%	151.12%	100.00%	-
EPS	6.64	4.33	3.08	1.24	2.33	2.86	2.27	19.57%
YoY %	53.35%	40.58%	148.39%	-46.78%	-18.53%	25.99%	-	-
Horiz. %	292.51%	190.75%	135.68%	54.63%	102.64%	125.99%	100.00%	-
DPS	2.38	1.53	1.50	1.45	1.29	2.81	1.52	7.75%
YoY %	55.56%	2.00%	3.45%	12.40%	-54.09%	84.87%	-	-
Horiz. %	156.58%	100.66%	98.68%	95.39%	84.87%	184.87%	100.00%	-
NAPS	0.4134	0.4008	0.3834	0.1783	0.3566	0.2785	0.2787	6.78%
YoY %	3.14%	4.54%	115.03%	-50.00%	28.04%	-0.07%	-	-
Horiz. %	148.33%	143.81%	137.57%	63.98%	127.95%	99.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.00	0.73	0.53	0.65	0.56	0.55	0.60	-
P/RPS	0.61	0.68	0.56	0.40	0.29	0.26	0.42	6.41%
YoY %	-10.29%	21.43%	40.00%	37.93%	11.54%	-38.10%	-	-
Horiz. %	145.24%	161.90%	133.33%	95.24%	69.05%	61.90%	100.00%	-
P/EPS	5.98	6.44	6.47	9.36	4.49	3.62	4.93	3.26%
YoY %	-7.14%	-0.46%	-30.88%	108.46%	24.03%	-26.57%	-	-
Horiz. %	121.30%	130.63%	131.24%	189.86%	91.08%	73.43%	100.00%	-
EY	16.71	15.53	15.45	10.68	22.27	27.65	20.26	-3.15%
YoY %	7.60%	0.52%	44.66%	-52.04%	-19.46%	36.48%	-	-
Horiz. %	82.48%	76.65%	76.26%	52.71%	109.92%	136.48%	100.00%	-
DY	6.00	5.48	7.55	12.50	12.31	27.27	13.56	-12.70%
YoY %	9.49%	-27.42%	-39.60%	1.54%	-54.86%	101.11%	-	-
Horiz. %	44.25%	40.41%	55.68%	92.18%	90.78%	201.11%	100.00%	-
P/NAPS	0.96	0.70	0.52	0.65	0.29	0.37	0.40	15.70%
YoY %	37.14%	34.62%	-20.00%	124.14%	-21.62%	-7.50%	-	-
Horiz. %	240.00%	175.00%	130.00%	162.50%	72.50%	92.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	18/08/09	28/08/08	29/08/07	25/08/06	26/08/05	26/08/04	-
Price	1.13	0.80	0.53	0.57	0.52	0.52	0.51	-
P/RPS	0.69	0.75	0.56	0.35	0.27	0.24	0.36	11.44%
YoY %	-8.00%	33.93%	60.00%	29.63%	12.50%	-33.33%	-	-
Horiz. %	191.67%	208.33%	155.56%	97.22%	75.00%	66.67%	100.00%	-
P/EPS	6.76	7.05	6.47	8.21	4.17	3.42	4.19	8.29%
YoY %	-4.11%	8.96%	-21.19%	96.88%	21.93%	-18.38%	-	-
Horiz. %	161.34%	168.26%	154.42%	195.94%	99.52%	81.62%	100.00%	-
EY	14.79	14.18	15.45	12.18	23.98	29.25	23.84	-7.64%
YoY %	4.30%	-8.22%	26.85%	-49.21%	-18.02%	22.69%	-	-
Horiz. %	62.04%	59.48%	64.81%	51.09%	100.59%	122.69%	100.00%	-
DY	5.31	5.00	7.55	14.26	13.26	28.85	15.95	-16.74%
YoY %	6.20%	-33.77%	-47.05%	7.54%	-54.04%	80.88%	-	-
Horiz. %	33.29%	31.35%	47.34%	89.40%	83.13%	180.88%	100.00%	-
P/NAPS	1.09	0.76	0.52	0.57	0.27	0.35	0.34	21.41%
YoY %	43.42%	46.15%	-8.77%	111.11%	-22.86%	2.94%	-	-
Horiz. %	320.59%	223.53%	152.94%	167.65%	79.41%	102.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos