[HIRO] YoY TTM Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	287,010	209,513	177,923	124,195	143,557	167,686	142,864	12.32%
YoY %	36.99%	17.75%	43.26%	-13.49%	-14.39%	17.37%	-	-
Horiz. %	200.90%	146.65%	124.54%	86.93%	100.49%	117.37%	100.00%	-
PBT	73,461	39,038	35,535	20,597	21,380	26,207	26,321	18.64%
YoY %	88.18%	9.86%	72.53%	-3.66%	-18.42%	-0.43%	-	-
Horiz. %	279.10%	148.32%	135.01%	78.25%	81.23%	99.57%	100.00%	-
Tax	-11,321	-4,771	-6,209	-5,991	-5,691	-11,059	-14,629	-4.18%
YoY %	-137.29%	23.16%	-3.64%	-5.27%	48.54%	24.40%	-	-
Horiz. %	77.39%	32.61%	42.44%	40.95%	38.90%	75.60%	100.00%	-
NP	62,140	34,267	29,326	14,606	15,689	15,148	11,692	32.08%
YoY %	81.34%	16.85%	100.78%	-6.90%	3.57%	29.56%	-	-
Horiz. %	531.47%	293.08%	250.82%	124.92%	134.19%	129.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,381	18,825	17,712	8,232	7,935	10,933	11,692	20.81%
YoY %	93.26%	6.28%	115.16%	3.74%	-27.42%	-6.49%	-	-
Horiz. %	311.16%	161.01%	151.49%	70.41%	67.87%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.41%	12.22%	17.47%	29.09%	26.62%	42.20%	55.58%	-
YoY %	26.10%	-30.05%	-39.94%	9.28%	-36.92%	-24.07%	-	-
Horiz. %	27.73%	21.99%	31.43%	52.34%	47.89%	75.93%	100.00%	-
Total Cost	224,870	175,246	148,597	109,589	127,868	152,538	131,172	9.39%
YoY %	28.32%	17.93%	35.59%	-14.30%	-16.17%	16.29%	-	-
Horiz. %	171.43%	133.60%	113.28%	83.55%	97.48%	116.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,278	171,091	170,327	155,815	77,615	160,941	119,746	8.02%
YoY %	11.21%	0.45%	9.31%	100.75%	-51.77%	34.40%	-	-
Horiz. %	158.90%	142.88%	142.24%	130.12%	64.82%	134.40%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	10,217	6,541	6,441	3,056	6,353	6,348	7,993	4.17%
YoY %	56.20%	1.55%	110.77%	-51.90%	0.08%	-20.58%	-	-
Horiz. %	127.82%	81.83%	80.58%	38.23%	79.48%	79.42%	100.00%	-
Div Payout %	28.09%	34.75%	36.37%	37.12%	80.07%	58.06%	68.37%	-
YoY %	-19.17%	-4.45%	-2.02%	-53.64%	37.91%	-15.08%	-	-
Horiz. %	41.09%	50.83%	53.20%	54.29%	117.11%	84.92%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	190,278	171,091	170,327	155,815	77,615	160,941	119,746	8.02%
YoY %	11.21%	0.45%	9.31%	100.75%	-51.77%	34.40%	-	-
Horiz. %	158.90%	142.88%	142.24%	130.12%	64.82%	134.40%	100.00%	-
NOSH	172,980	162,944	162,216	162,307	77,615	80,470	79,302	13.87%
YoY %	6.16%	0.45%	-0.06%	109.12%	-3.55%	1.47%	-	-
Horiz. %	218.13%	205.47%	204.55%	204.67%	97.87%	101.47%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	21.65%	16.36%	16.48%	11.76%	10.93%	9.03%	8.18%	-
YoY %	32.33%	-0.73%	40.14%	7.59%	21.04%	10.39%	-	-
Horiz. %	264.67%	200.00%	201.47%	143.77%	133.62%	110.39%	100.00%	-
ROE	19.12%	11.00%	10.40%	5.28%	10.22%	6.79%	9.76%	-
YoY %	73.82%	5.77%	96.97%	-48.34%	50.52%	-30.43%	-	-
Horiz. %	195.90%	112.70%	106.56%	54.10%	104.71%	69.57%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	165.92	128.58	109.68	76.52	184.96	208.38	180.15	-1.36%
YoY %	29.04%	17.23%	43.34%	-58.63%	-11.24%	15.67%	-	-
Horiz. %	92.10%	71.37%	60.88%	42.48%	102.67%	115.67%	100.00%	-
EPS	21.03	11.55	10.92	5.07	10.22	13.59	14.74	6.09%
YoY %	82.08%	5.77%	115.38%	-50.39%	-24.80%	-7.80%	-	-
Horiz. %	142.67%	78.36%	74.08%	34.40%	69.34%	92.20%	100.00%	-
DPS	5.91	4.00	3.97	1.88	8.19	7.89	10.00	-8.38%
YoY %	47.75%	0.76%	111.17%	-77.05%	3.80%	-21.10%	-	-
Horiz. %	59.10%	40.00%	39.70%	18.80%	81.90%	78.90%	100.00%	-
NAPS	1.10	1.05	1.05	0.96	1.00	2.00	1.51	-5.14%
YoY %	4.76%	0.00%	9.38%	-4.00%	-50.00%	32.45%	-	-
Horiz. %	72.85%	69.54%	69.54%	63.58%	66.23%	132.45%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 162,307
RPS	66.99	48.90	41.53	28.99	33.51	39.14	33.35	12.32%
YoY %	36.99%	17.75%	43.26%	-13.49%	-14.38%	17.36%	-	-
Horiz. %	200.87%	146.63%	124.53%	86.93%	100.48%	117.36%	100.00%	-
EPS	8.49	4.39	4.13	1.92	1.85	2.55	2.73	20.80%
YoY %	93.39%	6.30%	115.10%	3.78%	-27.45%	-6.59%	-	-
Horiz. %	310.99%	160.81%	151.28%	70.33%	67.77%	93.41%	100.00%	-
DPS	2.38	1.53	1.50	0.71	1.48	1.48	1.87	4.09%
YoY %	55.56%	2.00%	111.27%	-52.03%	0.00%	-20.86%	-	-
Horiz. %	127.27%	81.82%	80.21%	37.97%	79.14%	79.14%	100.00%	-
NAPS	0.4441	0.3993	0.3976	0.3637	0.1812	0.3756	0.2795	8.01%
YoY %	11.22%	0.43%	9.32%	100.72%	-51.76%	34.38%	-	-
Horiz. %	158.89%	142.86%	142.25%	130.13%	64.83%	134.38%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.52	0.86	0.51	0.61	0.60	0.55	0.67	-
P/RPS	0.92	0.67	0.46	0.80	0.32	0.26	0.37	16.38%
YoY %	37.31%	45.65%	-42.50%	150.00%	23.08%	-29.73%	-	-
Horiz. %	248.65%	181.08%	124.32%	216.22%	86.49%	70.27%	100.00%	-
P/EPS	7.23	7.44	4.67	12.03	5.87	4.05	4.54	8.06%
YoY %	-2.82%	59.31%	-61.18%	104.94%	44.94%	-10.79%	-	-
Horiz. %	159.25%	163.88%	102.86%	264.98%	129.30%	89.21%	100.00%	-
EY	13.84	13.43	21.41	8.31	17.04	24.70	22.01	-7.43%
YoY %	3.05%	-37.27%	157.64%	-51.23%	-31.01%	12.22%	-	-
Horiz. %	62.88%	61.02%	97.27%	37.76%	77.42%	112.22%	100.00%	-
DY	3.89	4.65	7.79	3.09	13.64	14.34	14.93	-20.07%
YoY %	-16.34%	-40.31%	152.10%	-77.35%	-4.88%	-3.95%	-	-
Horiz. %	26.05%	31.15%	52.18%	20.70%	91.36%	96.05%	100.00%	-
P/NAPS	1.38	0.82	0.49	0.64	0.60	0.28	0.44	20.97%
YoY %	68.29%	67.35%	-23.44%	6.67%	114.29%	-36.36%	-	-
Horiz. %	313.64%	186.36%	111.36%	145.45%	136.36%	63.64%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	25/02/10	26/02/09	28/02/08	01/03/07	30/03/06	28/03/05	-
Price	1.78	0.86	0.59	0.59	0.62	0.56	0.57	-
P/RPS	1.07	0.67	0.54	0.77	0.34	0.27	0.32	22.27%
YoY %	59.70%	24.07%	-29.87%	126.47%	25.93%	-15.62%	-	-
Horiz. %	334.38%	209.38%	168.75%	240.62%	106.25%	84.38%	100.00%	-
P/EPS	8.46	7.44	5.40	11.63	6.06	4.12	3.87	13.91%
YoY %	13.71%	37.78%	-53.57%	91.91%	47.09%	6.46%	-	-
Horiz. %	218.60%	192.25%	139.53%	300.52%	156.59%	106.46%	100.00%	-
EY	11.82	13.43	18.51	8.60	16.49	24.26	25.87	-12.23%
YoY %	-11.99%	-27.44%	115.23%	-47.85%	-32.03%	-6.22%	-	-
Horiz. %	45.69%	51.91%	71.55%	33.24%	63.74%	93.78%	100.00%	-
DY	3.32	4.65	6.73	3.19	13.20	14.09	17.54	-24.21%
YoY %	-28.60%	-30.91%	110.97%	-75.83%	-6.32%	-19.67%	-	-
Horiz. %	18.93%	26.51%	38.37%	18.19%	75.26%	80.33%	100.00%	-
P/NAPS	1.62	0.82	0.56	0.61	0.62	0.28	0.38	27.32%
YoY %	97.56%	46.43%	-8.20%	-1.61%	121.43%	-26.32%	-	-
Horiz. %	426.32%	215.79%	147.37%	160.53%	163.16%	73.68%	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