[HIRO] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	276,534	248,470	173,659	138,675	131,060	166,791	156,896	9.90%
YoY %	11.29%	43.08%	25.23%	5.81%	-21.42%	6.31%	-	-
Horiz. %	176.25%	158.37%	110.68%	88.39%	83.53%	106.31%	100.00%	-
PBT	73,437	49,155	37,399	23,992	19,135	25,158	27,816	17.55%
YoY %	49.40%	31.43%	55.88%	25.38%	-23.94%	-9.56%	-	-
Horiz. %	264.01%	176.71%	134.45%	86.25%	68.79%	90.44%	100.00%	-
Tax	-12,255	-5,502	-6,463	-7,038	-5,149	-7,929	-16,534	-4.86%
YoY %	-122.74%	14.87%	8.17%	-36.69%	35.06%	52.04%	-	-
Horiz. %	74.12%	33.28%	39.09%	42.57%	31.14%	47.96%	100.00%	-
NP	61,182	43,653	30,936	16,954	13,986	17,229	11,282	32.53%
YoY %	40.16%	41.11%	82.47%	21.22%	-18.82%	52.71%	-	-
Horiz. %	542.30%	386.93%	274.21%	150.27%	123.97%	152.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,070	24,354	18,314	9,601	6,621	11,121	11,282	21.36%
YoY %	48.11%	32.98%	90.75%	45.01%	-40.46%	-1.43%	-	-
Horiz. %	319.71%	215.87%	162.33%	85.10%	58.69%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.69%	11.19%	17.28%	29.33%	26.91%	31.52%	59.44%	-
YoY %	49.15%	-35.24%	-41.08%	8.99%	-14.63%	-46.97%	-	-
Horiz. %	28.08%	18.83%	29.07%	49.34%	45.27%	53.03%	100.00%	-
Total Cost	215,352	204,817	142,723	121,721	117,074	149,562	145,614	6.73%
YoY %	5.14%	43.51%	17.25%	3.97%	-21.72%	2.71%	-	-
Horiz. %	147.89%	140.66%	98.01%	83.59%	80.40%	102.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,114	165,825	160,875	165,499	79,937	150,079	123,456	8.46%
YoY %	21.28%	3.08%	-2.79%	107.04%	-46.74%	21.56%	-	-
Horiz. %	162.90%	134.32%	130.31%	134.06%	64.75%	121.56%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	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 %	28.33%	26.86%	35.17%	31.83%	95.97%	57.08%	70.86%	-
YoY %	5.47%	-23.63%	10.49%	-66.83%	68.13%	-19.45%	-	-
Horiz. %	39.98%	37.91%	49.63%	44.92%	135.44%	80.55%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	201,114	165,825	160,875	165,499	79,937	150,079	123,456	8.46%
YoY %	21.28%	3.08%	-2.79%	107.04%	-46.74%	21.56%	-	-
Horiz. %	162.90%	134.32%	130.31%	134.06%	64.75%	121.56%	100.00%	-
NOSH	176,416	162,574	162,500	165,499	79,937	78,575	80,166	14.04%
YoY %	8.51%	0.05%	-1.81%	107.04%	1.73%	-1.98%	-	-
Horiz. %	220.06%	202.80%	202.70%	206.45%	99.71%	98.02%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	22.12%	17.57%	17.81%	12.23%	10.67%	10.33%	7.19%	-
YoY %	25.90%	-1.35%	45.63%	14.62%	3.29%	43.67%	-	-
Horiz. %	307.65%	244.37%	247.71%	170.10%	148.40%	143.67%	100.00%	-
ROE	17.94%	14.69%	11.38%	5.80%	8.28%	7.41%	9.14%	-
YoY %	22.12%	29.09%	96.21%	-29.95%	11.74%	-18.93%	-	-
Horiz. %	196.28%	160.72%	124.51%	63.46%	90.59%	81.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	156.75	152.83	106.87	83.79	163.95	212.27	195.71	-3.63%
YoY %	2.56%	43.01%	27.55%	-48.89%	-22.76%	8.46%	-	-
Horiz. %	80.09%	78.09%	54.61%	42.81%	83.77%	108.46%	100.00%	-
EPS	20.45	14.98	11.27	5.80	8.28	14.15	14.07	6.42%
YoY %	36.52%	32.92%	94.31%	-29.95%	-41.48%	0.57%	-	-
Horiz. %	145.34%	106.47%	80.10%	41.22%	58.85%	100.57%	100.00%	-
DPS	5.79	4.00	4.00	1.85	7.95	8.08	10.00	-8.70%
YoY %	44.75%	0.00%	116.22%	-76.73%	-1.61%	-19.20%	-	-
Horiz. %	57.90%	40.00%	40.00%	18.50%	79.50%	80.80%	100.00%	-
NAPS	1.14	1.02	0.99	1.00	1.00	1.91	1.54	-4.88%
YoY %	11.76%	3.03%	-1.00%	0.00%	-47.64%	24.03%	-	-
Horiz. %	74.03%	66.23%	64.29%	64.94%	64.94%	124.03%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 176,416
RPS	64.54	57.99	40.53	32.37	30.59	38.93	36.62	9.90%
YoY %	11.30%	43.08%	25.21%	5.82%	-21.42%	6.31%	-	-
Horiz. %	176.24%	158.36%	110.68%	88.39%	83.53%	106.31%	100.00%	-
EPS	8.42	5.68	4.27	2.24	1.55	2.60	2.63	21.39%
YoY %	48.24%	33.02%	90.62%	44.52%	-40.38%	-1.14%	-	-
Horiz. %	320.15%	215.97%	162.36%	85.17%	58.94%	98.86%	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	0.4694	0.387	0.3755	0.3863	0.1866	0.3503	0.2882	8.46%
YoY %	21.29%	3.06%	-2.80%	107.02%	-46.73%	21.55%	-	-
Horiz. %	162.87%	134.28%	130.29%	134.04%	64.75%	121.55%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.82	0.87	0.56	0.55	0.59	0.58	0.57	-
P/RPS	1.16	0.57	0.52	0.66	0.36	0.27	0.29	25.97%
YoY %	103.51%	9.62%	-21.21%	83.33%	33.33%	-6.90%	-	-
Horiz. %	400.00%	196.55%	179.31%	227.59%	124.14%	93.10%	100.00%	-
P/EPS	8.90	5.81	4.97	9.48	7.12	4.10	4.05	14.01%
YoY %	53.18%	16.90%	-47.57%	33.15%	73.66%	1.23%	-	-
Horiz. %	219.75%	143.46%	122.72%	234.07%	175.80%	101.23%	100.00%	-
EY	11.23	17.22	20.13	10.55	14.04	24.40	24.69	-12.29%
YoY %	-34.79%	-14.46%	90.81%	-24.86%	-42.46%	-1.17%	-	-
Horiz. %	45.48%	69.74%	81.53%	42.73%	56.87%	98.83%	100.00%	-
DY	3.18	4.60	7.14	3.36	13.47	13.93	17.54	-24.75%
YoY %	-30.87%	-35.57%	112.50%	-75.06%	-3.30%	-20.58%	-	-
Horiz. %	18.13%	26.23%	40.71%	19.16%	76.80%	79.42%	100.00%	-
P/NAPS	1.60	0.85	0.57	0.55	0.59	0.30	0.37	27.62%
YoY %	88.24%	49.12%	3.64%	-6.78%	96.67%	-18.92%	-	-
Horiz. %	432.43%	229.73%	154.05%	148.65%	159.46%	81.08%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	18/05/10	29/05/09	26/05/08	03/08/07	30/05/06	26/05/05	-
Price	1.96	0.88	0.72	0.54	0.64	0.56	0.52	-
P/RPS	1.25	0.58	0.67	0.64	0.39	0.26	0.27	29.08%
YoY %	115.52%	-13.43%	4.69%	64.10%	50.00%	-3.70%	-	-
Horiz. %	462.96%	214.81%	248.15%	237.04%	144.44%	96.30%	100.00%	-
P/EPS	9.59	5.87	6.39	9.31	7.73	3.96	3.69	17.24%
YoY %	63.37%	-8.14%	-31.36%	20.44%	95.20%	7.32%	-	-
Horiz. %	259.89%	159.08%	173.17%	252.30%	209.49%	107.32%	100.00%	-
EY	10.43	17.02	15.65	10.74	12.94	25.27	27.06	-14.68%
YoY %	-38.72%	8.75%	45.72%	-17.00%	-48.79%	-6.61%	-	-
Horiz. %	38.54%	62.90%	57.83%	39.69%	47.82%	93.39%	100.00%	-
DY	2.95	4.55	5.56	3.42	12.42	14.43	19.23	-26.82%
YoY %	-35.16%	-18.17%	62.57%	-72.46%	-13.93%	-24.96%	-	-
Horiz. %	15.34%	23.66%	28.91%	17.78%	64.59%	75.04%	100.00%	-
P/NAPS	1.72	0.86	0.73	0.54	0.64	0.29	0.34	31.00%
YoY %	100.00%	17.81%	35.19%	-15.62%	120.69%	-14.71%	-	-
Horiz. %	505.88%	252.94%	214.71%	158.82%	188.24%	85.29%	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