[HIRO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.98%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 270,956 298,545 182,046 167,897 120,086 152,140 169,038 8.17%
PBT 66,904 66,602 35,940 34,832 17,629 27,387 24,352 18.33%
Tax -11,337 -8,333 -2,902 -7,850 -6,953 -6,721 -13,202 -2.50%
NP 55,567 58,269 33,038 26,982 10,676 20,666 11,150 30.67%
-
NP to SH 32,170 33,659 18,727 15,930 4,672 11,574 10,044 21.40%
-
Tax Rate 16.95% 12.51% 8.07% 22.54% 39.44% 24.54% 54.21% -
Total Cost 215,389 240,276 149,008 140,915 109,410 131,474 157,888 5.30%
-
Net Worth 197,081 171,101 164,831 167,428 82,041 152,966 114,301 9.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 10,217 6,541 6,441 3,056 6,353 10,313 -
Div Payout % - 30.36% 34.93% 40.44% 65.41% 54.90% 102.68% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 197,081 171,101 164,831 167,428 82,041 152,966 114,301 9.50%
NOSH 428,437 171,101 163,200 162,551 82,041 78,848 77,230 33.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.51% 19.52% 18.15% 16.07% 8.89% 13.58% 6.60% -
ROE 16.32% 19.67% 11.36% 9.51% 5.69% 7.57% 8.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.24 174.48 111.55 103.29 146.37 192.95 218.87 -18.68%
EPS 7.51 19.67 11.47 9.80 5.69 14.68 13.01 -8.74%
DPS 0.00 5.97 4.00 4.00 3.72 8.06 13.35 -
NAPS 0.46 1.00 1.01 1.03 1.00 1.94 1.48 -17.68%
Adjusted Per Share Value based on latest NOSH - 163,200
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.24 69.68 42.49 39.19 28.03 35.51 39.45 8.17%
EPS 7.51 7.86 4.37 3.72 1.09 2.70 2.34 21.44%
DPS 0.00 2.38 1.53 1.50 0.71 1.48 2.41 -
NAPS 0.46 0.3994 0.3847 0.3908 0.1915 0.357 0.2668 9.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.585 1.15 0.87 0.50 0.58 0.56 0.54 -
P/RPS 0.93 0.66 0.78 0.48 0.40 0.29 0.25 24.46%
P/EPS 7.79 5.85 7.58 5.10 10.18 3.82 4.15 11.06%
EY 12.84 17.11 13.19 19.60 9.82 26.21 24.08 -9.94%
DY 0.00 5.19 4.60 8.00 6.42 14.39 24.73 -
P/NAPS 1.27 1.15 0.86 0.49 0.58 0.29 0.36 23.36%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 18/11/10 18/11/09 25/11/08 29/11/07 27/11/06 28/11/05 -
Price 0.95 1.27 0.86 0.50 0.59 0.55 0.53 -
P/RPS 1.50 0.73 0.77 0.48 0.40 0.29 0.24 35.70%
P/EPS 12.65 6.46 7.49 5.10 10.36 3.75 4.08 20.74%
EY 7.90 15.49 13.34 19.60 9.65 26.69 24.54 -17.20%
DY 0.00 4.70 4.65 8.00 6.31 14.65 25.20 -
P/NAPS 2.07 1.27 0.85 0.49 0.59 0.28 0.36 33.83%

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