[HIRO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.98%
YoY- -30.53%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,557 167,686 142,864 109,022 128,414 106,263 62,650 14.81%
PBT 21,380 26,207 26,321 23,316 33,259 25,760 17,959 2.94%
Tax -5,691 -11,059 -14,629 -13,491 -19,116 -16,336 -9,182 -7.65%
NP 15,689 15,148 11,692 9,825 14,143 9,424 8,777 10.15%
-
NP to SH 7,935 10,933 11,692 9,825 14,143 9,424 8,777 -1.66%
-
Tax Rate 26.62% 42.20% 55.58% 57.86% 57.48% 63.42% 51.13% -
Total Cost 127,868 152,538 131,172 99,197 114,271 96,839 53,873 15.48%
-
Net Worth 77,615 160,941 119,746 81,150 129,449 58,636 63,610 3.37%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,353 6,348 7,993 9,845 7,584 1,577 - -
Div Payout % 80.07% 58.06% 68.37% 100.20% 53.62% 16.74% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,615 160,941 119,746 81,150 129,449 58,636 63,610 3.37%
NOSH 77,615 80,470 79,302 81,150 88,060 19,545 19,816 25.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.93% 9.03% 8.18% 9.01% 11.01% 8.87% 14.01% -
ROE 10.22% 6.79% 9.76% 12.11% 10.93% 16.07% 13.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 184.96 208.38 180.15 134.35 145.82 543.67 316.15 -8.54%
EPS 10.22 13.59 14.74 12.11 16.06 48.22 44.29 -21.67%
DPS 8.19 7.89 10.00 12.13 8.61 8.00 0.00 -
NAPS 1.00 2.00 1.51 1.00 1.47 3.00 3.21 -17.65%
Adjusted Per Share Value based on latest NOSH - 81,150
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.51 39.14 33.35 25.45 29.97 24.80 14.62 14.81%
EPS 1.85 2.55 2.73 2.29 3.30 2.20 2.05 -1.69%
DPS 1.48 1.48 1.87 2.30 1.77 0.37 0.00 -
NAPS 0.1812 0.3756 0.2795 0.1894 0.3021 0.1369 0.1485 3.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.60 0.55 0.67 0.70 0.00 0.00 0.00 -
P/RPS 0.32 0.26 0.37 0.52 0.00 0.00 0.00 -
P/EPS 5.87 4.05 4.54 5.78 0.00 0.00 0.00 -
EY 17.04 24.70 22.01 17.30 0.00 0.00 0.00 -
DY 13.64 14.34 14.93 17.33 0.00 0.00 0.00 -
P/NAPS 0.60 0.28 0.44 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 30/03/06 28/03/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.62 0.56 0.57 0.66 0.63 0.00 0.00 -
P/RPS 0.34 0.27 0.32 0.49 0.43 0.00 0.00 -
P/EPS 6.06 4.12 3.87 5.45 3.92 0.00 0.00 -
EY 16.49 24.26 25.87 18.34 25.49 0.00 0.00 -
DY 13.20 14.09 17.54 18.38 13.67 0.00 0.00 -
P/NAPS 0.62 0.28 0.38 0.66 0.43 0.00 0.00 -

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
Post a Comment