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

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	274,962	279,228	174,614	153,526	123,128	155,697	173,128	8.01%
YoY %	-1.53%	59.91%	13.74%	24.69%	-20.92%	-10.07%	-	-
Horiz. %	158.82%	161.28%	100.86%	88.68%	71.12%	89.93%	100.00%	-
PBT	71,761	58,013	37,464	30,409	16,395	24,197	29,093	16.23%
YoY %	23.70%	54.85%	23.20%	85.48%	-32.24%	-16.83%	-	-
Horiz. %	246.66%	199.41%	128.77%	104.52%	56.35%	83.17%	100.00%	-
Tax	-11,772	-7,080	-5,671	-7,772	-4,939	-5,865	-16,830	-5.78%
YoY %	-66.27%	-24.85%	27.03%	-57.36%	15.79%	65.15%	-	-
Horiz. %	69.95%	42.07%	33.70%	46.18%	29.35%	34.85%	100.00%	-
NP	59,989	50,933	31,793	22,637	11,456	18,332	12,263	30.27%
YoY %	17.78%	60.20%	40.45%	97.60%	-37.51%	49.49%	-	-
Horiz. %	489.19%	415.34%	259.26%	184.60%	93.42%	149.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,410	28,460	18,545	13,185	5,305	9,976	12,263	19.32%
YoY %	24.42%	53.46%	40.65%	148.54%	-46.82%	-18.65%	-	-
Horiz. %	288.75%	232.08%	151.23%	107.52%	43.26%	81.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.40%	12.20%	15.14%	25.56%	30.13%	24.24%	57.85%	-
YoY %	34.43%	-19.42%	-40.77%	-15.17%	24.30%	-58.10%	-	-
Horiz. %	28.35%	21.09%	26.17%	44.18%	52.08%	41.90%	100.00%	-
Total Cost	214,973	228,295	142,821	130,889	111,672	137,365	160,865	4.94%
YoY %	-5.84%	59.85%	9.12%	17.21%	-18.70%	-14.61%	-	-
Horiz. %	133.64%	141.92%	88.78%	81.37%	69.42%	85.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,624	177,105	171,712	164,257	76,400	152,800	119,325	9.04%
YoY %	13.28%	3.14%	4.54%	115.00%	-50.00%	28.05%	-	-
Horiz. %	168.13%	148.42%	143.90%	137.66%	64.03%	128.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	10,217	6,541	6,441	6,209	5,516	12,025	-
YoY %	-	56.20%	1.55%	3.74%	12.56%	-54.13%	-	-
Horiz. %	-	84.96%	54.40%	53.56%	51.63%	45.87%	100.00%	-
Div Payout %	-	35.90%	35.27%	48.85%	117.06%	55.30%	98.06%	-
YoY %	-	1.79%	-27.80%	-58.27%	111.68%	-43.61%	-	-
Horiz. %	-	36.61%	35.97%	49.82%	119.38%	56.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	200,624	177,105	171,712	164,257	76,400	152,800	119,325	9.04%
YoY %	13.28%	3.14%	4.54%	115.00%	-50.00%	28.05%	-	-
Horiz. %	168.13%	148.42%	143.90%	137.66%	64.03%	128.05%	100.00%	-
NOSH	174,456	170,294	163,535	161,037	76,400	80,000	80,625	13.72%
YoY %	2.44%	4.13%	1.55%	110.78%	-4.50%	-0.78%	-	-
Horiz. %	216.38%	211.22%	202.83%	199.74%	94.76%	99.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.82%	18.24%	18.21%	14.74%	9.30%	11.77%	7.08%	-
YoY %	19.63%	0.16%	23.54%	58.49%	-20.99%	66.24%	-	-
Horiz. %	308.19%	257.63%	257.20%	208.19%	131.36%	166.24%	100.00%	-
ROE	17.65%	16.07%	10.80%	8.03%	6.94%	6.53%	10.28%	-
YoY %	9.83%	48.80%	34.50%	15.71%	6.28%	-36.48%	-	-
Horiz. %	171.69%	156.32%	105.06%	78.11%	67.51%	63.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	157.61	163.97	106.77	95.34	161.16	194.62	214.73	-5.02%
YoY %	-3.88%	53.57%	11.99%	-40.84%	-17.19%	-9.37%	-	-
Horiz. %	73.40%	76.36%	49.72%	44.40%	75.05%	90.63%	100.00%	-
EPS	20.30	16.71	11.34	8.19	6.94	12.47	15.21	4.92%
YoY %	21.48%	47.35%	38.46%	18.01%	-44.35%	-18.01%	-	-
Horiz. %	133.46%	109.86%	74.56%	53.85%	45.63%	81.99%	100.00%	-
DPS	0.00	6.00	4.00	4.00	8.13	6.90	15.00	-
YoY %	0.00%	50.00%	0.00%	-50.80%	17.83%	-54.00%	-	-
Horiz. %	0.00%	40.00%	26.67%	26.67%	54.20%	46.00%	100.00%	-
NAPS	1.15	1.04	1.05	1.02	1.00	1.91	1.48	-4.11%
YoY %	10.58%	-0.95%	2.94%	2.00%	-47.64%	29.05%	-	-
Horiz. %	77.70%	70.27%	70.95%	68.92%	67.57%	129.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 163,535
RPS	64.18	65.17	40.76	35.83	28.74	36.34	40.41	8.01%
YoY %	-1.52%	59.89%	13.76%	24.67%	-20.91%	-10.07%	-	-
Horiz. %	158.82%	161.27%	100.87%	88.67%	71.12%	89.93%	100.00%	-
EPS	8.26	6.64	4.33	3.08	1.24	2.33	2.86	19.32%
YoY %	24.40%	53.35%	40.58%	148.39%	-46.78%	-18.53%	-	-
Horiz. %	288.81%	232.17%	151.40%	107.69%	43.36%	81.47%	100.00%	-
DPS	0.00	2.38	1.53	1.50	1.45	1.29	2.81	-
YoY %	0.00%	55.56%	2.00%	3.45%	12.40%	-54.09%	-	-
Horiz. %	0.00%	84.70%	54.45%	53.38%	51.60%	45.91%	100.00%	-
NAPS	0.4683	0.4134	0.4008	0.3834	0.1783	0.3566	0.2785	9.04%
YoY %	13.28%	3.14%	4.54%	115.03%	-50.00%	28.04%	-	-
Horiz. %	168.15%	148.44%	143.91%	137.67%	64.02%	128.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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	1.26	0.61	0.68	0.56	0.40	0.29	0.26	30.07%
YoY %	106.56%	-10.29%	21.43%	40.00%	37.93%	11.54%	-	-
Horiz. %	484.62%	234.62%	261.54%	215.38%	153.85%	111.54%	100.00%	-
P/EPS	9.75	5.98	6.44	6.47	9.36	4.49	3.62	17.94%
YoY %	63.04%	-7.14%	-0.46%	-30.88%	108.46%	24.03%	-	-
Horiz. %	269.34%	165.19%	177.90%	178.73%	258.56%	124.03%	100.00%	-
EY	10.25	16.71	15.53	15.45	10.68	22.27	27.65	-15.23%
YoY %	-38.66%	7.60%	0.52%	44.66%	-52.04%	-19.46%	-	-
Horiz. %	37.07%	60.43%	56.17%	55.88%	38.63%	80.54%	100.00%	-
DY	0.00	6.00	5.48	7.55	12.50	12.31	27.27	-
YoY %	0.00%	9.49%	-27.42%	-39.60%	1.54%	-54.86%	-	-
Horiz. %	0.00%	22.00%	20.10%	27.69%	45.84%	45.14%	100.00%	-
P/NAPS	1.72	0.96	0.70	0.52	0.65	0.29	0.37	29.17%
YoY %	79.17%	37.14%	34.62%	-20.00%	124.14%	-21.62%	-	-
Horiz. %	464.86%	259.46%	189.19%	140.54%	175.68%	78.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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	0.48	0.69	0.75	0.56	0.35	0.27	0.24	12.24%
YoY %	-30.43%	-8.00%	33.93%	60.00%	29.63%	12.50%	-	-
Horiz. %	200.00%	287.50%	312.50%	233.33%	145.83%	112.50%	100.00%	-
P/EPS	3.74	6.76	7.05	6.47	8.21	4.17	3.42	1.50%
YoY %	-44.67%	-4.11%	8.96%	-21.19%	96.88%	21.93%	-	-
Horiz. %	109.36%	197.66%	206.14%	189.18%	240.06%	121.93%	100.00%	-
EY	26.71	14.79	14.18	15.45	12.18	23.98	29.25	-1.50%
YoY %	80.59%	4.30%	-8.22%	26.85%	-49.21%	-18.02%	-	-
Horiz. %	91.32%	50.56%	48.48%	52.82%	41.64%	81.98%	100.00%	-
DY	0.00	5.31	5.00	7.55	14.26	13.26	28.85	-
YoY %	0.00%	6.20%	-33.77%	-47.05%	7.54%	-54.04%	-	-
Horiz. %	0.00%	18.41%	17.33%	26.17%	49.43%	45.96%	100.00%	-
P/NAPS	0.66	1.09	0.76	0.52	0.57	0.27	0.35	11.14%
YoY %	-39.45%	43.42%	46.15%	-8.77%	111.11%	-22.86%	-	-
Horiz. %	188.57%	311.43%	217.14%	148.57%	162.86%	77.14%	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