[HIRO] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -3.51%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 138,675 131,060 166,791 156,896 110,217 124,930 113,824 3.34%
PBT 23,992 19,135 25,158 27,816 23,322 30,102 29,072 -3.14%
Tax -7,038 -5,149 -7,929 -16,534 -13,080 -16,923 -18,688 -15.00%
NP 16,954 13,986 17,229 11,282 10,242 13,179 10,384 8.50%
-
NP to SH 9,601 6,621 11,121 11,282 10,242 13,179 10,384 -1.29%
-
Tax Rate 29.33% 26.91% 31.52% 59.44% 56.08% 56.22% 64.28% -
Total Cost 121,721 117,074 149,562 145,614 99,975 111,751 103,440 2.74%
-
Net Worth 165,499 79,937 150,079 123,456 117,425 124,034 59,680 18.51%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 3,056 6,353 6,348 7,993 9,845 7,584 1,577 11.64%
Div Payout % 31.83% 95.97% 57.08% 70.86% 96.13% 57.55% 15.20% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 165,499 79,937 150,079 123,456 117,425 124,034 59,680 18.51%
NOSH 165,499 79,937 78,575 80,166 80,428 82,689 19,893 42.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.23% 10.67% 10.33% 7.19% 9.29% 10.55% 9.12% -
ROE 5.80% 8.28% 7.41% 9.14% 8.72% 10.63% 17.40% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 83.79 163.95 212.27 195.71 137.04 151.08 572.17 -27.37%
EPS 5.80 8.28 14.15 14.07 12.73 15.94 52.20 -30.64%
DPS 1.85 7.95 8.08 10.00 12.24 9.17 8.00 -21.63%
NAPS 1.00 1.00 1.91 1.54 1.46 1.50 3.00 -16.71%
Adjusted Per Share Value based on latest NOSH - 80,166
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.37 30.59 38.93 36.62 25.73 29.16 26.57 3.34%
EPS 2.24 1.55 2.60 2.63 2.39 3.08 2.42 -1.27%
DPS 0.71 1.48 1.48 1.87 2.30 1.77 0.37 11.46%
NAPS 0.3863 0.1866 0.3503 0.2882 0.2741 0.2895 0.1393 18.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.55 0.59 0.58 0.57 0.67 0.62 0.00 -
P/RPS 0.66 0.36 0.27 0.29 0.49 0.41 0.00 -
P/EPS 9.48 7.12 4.10 4.05 5.26 3.89 0.00 -
EY 10.55 14.04 24.40 24.69 19.01 25.71 0.00 -
DY 3.36 13.47 13.93 17.54 18.27 14.79 0.00 -
P/NAPS 0.55 0.59 0.30 0.37 0.46 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 31/05/02 -
Price 0.54 0.64 0.56 0.52 0.55 0.64 0.00 -
P/RPS 0.64 0.39 0.26 0.27 0.40 0.42 0.00 -
P/EPS 9.31 7.73 3.96 3.69 4.32 4.02 0.00 -
EY 10.74 12.94 25.27 27.06 23.15 24.90 0.00 -
DY 3.42 12.42 14.43 19.23 22.26 14.33 0.00 -
P/NAPS 0.54 0.64 0.29 0.34 0.38 0.43 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