[HIRO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.44%
YoY- -27.42%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 209,513 177,923 124,195 143,557 167,686 142,864 109,022 11.49%
PBT 39,038 35,535 20,597 21,380 26,207 26,321 23,316 8.96%
Tax -4,771 -6,209 -5,991 -5,691 -11,059 -14,629 -13,491 -15.89%
NP 34,267 29,326 14,606 15,689 15,148 11,692 9,825 23.12%
-
NP to SH 18,825 17,712 8,232 7,935 10,933 11,692 9,825 11.43%
-
Tax Rate 12.22% 17.47% 29.09% 26.62% 42.20% 55.58% 57.86% -
Total Cost 175,246 148,597 109,589 127,868 152,538 131,172 99,197 9.93%
-
Net Worth 171,091 170,327 155,815 77,615 160,941 119,746 81,150 13.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,541 6,441 3,056 6,353 6,348 7,993 9,845 -6.58%
Div Payout % 34.75% 36.37% 37.12% 80.07% 58.06% 68.37% 100.20% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 171,091 170,327 155,815 77,615 160,941 119,746 81,150 13.22%
NOSH 162,944 162,216 162,307 77,615 80,470 79,302 81,150 12.30%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.36% 16.48% 11.76% 10.93% 9.03% 8.18% 9.01% -
ROE 11.00% 10.40% 5.28% 10.22% 6.79% 9.76% 12.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 128.58 109.68 76.52 184.96 208.38 180.15 134.35 -0.72%
EPS 11.55 10.92 5.07 10.22 13.59 14.74 12.11 -0.78%
DPS 4.00 3.97 1.88 8.19 7.89 10.00 12.13 -16.86%
NAPS 1.05 1.05 0.96 1.00 2.00 1.51 1.00 0.81%
Adjusted Per Share Value based on latest NOSH - 77,615
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.90 41.53 28.99 33.51 39.14 33.35 25.45 11.48%
EPS 4.39 4.13 1.92 1.85 2.55 2.73 2.29 11.44%
DPS 1.53 1.50 0.71 1.48 1.48 1.87 2.30 -6.56%
NAPS 0.3993 0.3976 0.3637 0.1812 0.3756 0.2795 0.1894 13.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.86 0.51 0.61 0.60 0.55 0.67 0.70 -
P/RPS 0.67 0.46 0.80 0.32 0.26 0.37 0.52 4.31%
P/EPS 7.44 4.67 12.03 5.87 4.05 4.54 5.78 4.29%
EY 13.43 21.41 8.31 17.04 24.70 22.01 17.30 -4.12%
DY 4.65 7.79 3.09 13.64 14.34 14.93 17.33 -19.67%
P/NAPS 0.82 0.49 0.64 0.60 0.28 0.44 0.70 2.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 27/02/04 -
Price 0.86 0.59 0.59 0.62 0.56 0.57 0.66 -
P/RPS 0.67 0.54 0.77 0.34 0.27 0.32 0.49 5.34%
P/EPS 7.44 5.40 11.63 6.06 4.12 3.87 5.45 5.31%
EY 13.43 18.51 8.60 16.49 24.26 25.87 18.34 -5.05%
DY 4.65 6.73 3.19 13.20 14.09 17.54 18.38 -20.45%
P/NAPS 0.82 0.56 0.61 0.62 0.28 0.38 0.66 3.68%

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