[HIRO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.54%
YoY- 123.07%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 265,708 287,010 302,322 307,296 307,612 209,513 183,613 27.96%
PBT 76,540 73,461 75,534 75,792 76,636 39,038 38,782 57.40%
Tax -15,864 -11,321 -11,088 -12,302 -12,128 -4,771 -6,338 84.45%
NP 60,676 62,140 64,446 63,490 64,508 34,267 32,444 51.85%
-
NP to SH 33,872 36,381 36,745 34,928 35,116 18,825 16,966 58.61%
-
Tax Rate 20.73% 15.41% 14.68% 16.23% 15.83% 12.22% 16.34% -
Total Cost 205,032 224,870 237,876 243,806 243,104 175,246 151,169 22.55%
-
Net Worth 201,114 190,567 182,578 176,335 165,825 172,748 166,912 13.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 10,394 13,779 20,346 - 6,580 8,813 -
Div Payout % - 28.57% 37.50% 58.25% - 34.96% 51.95% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,114 190,567 182,578 176,335 165,825 172,748 166,912 13.24%
NOSH 176,416 173,242 172,243 169,553 162,574 164,522 165,259 4.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 22.84% 21.65% 21.32% 20.66% 20.97% 16.36% 17.67% -
ROE 16.84% 19.09% 20.13% 19.81% 21.18% 10.90% 10.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 150.61 165.67 175.52 181.24 189.21 127.35 111.11 22.50%
EPS 19.20 21.00 21.33 20.60 21.60 11.50 10.27 51.81%
DPS 0.00 6.00 8.00 12.00 0.00 4.00 5.33 -
NAPS 1.14 1.10 1.06 1.04 1.02 1.05 1.01 8.41%
Adjusted Per Share Value based on latest NOSH - 170,294
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.02 66.99 70.56 71.72 71.80 48.90 42.86 27.96%
EPS 7.91 8.49 8.58 8.15 8.20 4.39 3.96 58.67%
DPS 0.00 2.43 3.22 4.75 0.00 1.54 2.06 -
NAPS 0.4694 0.4448 0.4261 0.4116 0.387 0.4032 0.3896 13.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.82 1.52 1.15 1.00 0.87 0.86 0.87 -
P/RPS 1.21 0.92 0.66 0.55 0.46 0.68 0.78 34.04%
P/EPS 9.48 7.24 5.39 4.85 4.03 7.52 8.47 7.80%
EY 10.55 13.82 18.55 20.60 24.83 13.30 11.80 -7.19%
DY 0.00 3.95 6.96 12.00 0.00 4.65 6.13 -
P/NAPS 1.60 1.38 1.08 0.96 0.85 0.82 0.86 51.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 -
Price 1.96 1.78 1.27 1.13 0.88 0.86 0.86 -
P/RPS 1.30 1.07 0.72 0.62 0.47 0.68 0.77 41.83%
P/EPS 10.21 8.48 5.95 5.49 4.07 7.52 8.38 14.08%
EY 9.80 11.80 16.80 18.23 24.55 13.30 11.94 -12.34%
DY 0.00 3.37 6.30 10.62 0.00 4.65 6.20 -
P/NAPS 1.72 1.62 1.20 1.09 0.86 0.82 0.85 60.05%

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