[HIRO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.14%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 180,658 164,488 137,153 136,970 120,130 108,360 109,022 40.07%
PBT 28,350 28,308 26,321 25,316 22,806 22,328 23,316 13.93%
Tax -17,090 -18,688 -14,629 -14,273 -12,688 -11,068 -13,490 17.09%
NP 11,260 9,620 11,692 11,042 10,118 11,260 9,826 9.51%
-
NP to SH 11,260 9,620 11,692 11,042 10,118 11,260 9,826 9.51%
-
Tax Rate 60.28% 66.02% 55.58% 56.38% 55.63% 49.57% 57.86% -
Total Cost 169,398 154,868 125,461 125,928 110,012 97,100 99,196 42.91%
-
Net Worth 117,357 123,456 120,101 118,199 121,579 117,425 121,164 -2.10%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,929 - 3,976 5,360 - - 3,209 82.86%
Div Payout % 70.42% - 34.01% 48.54% - - 32.67% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 117,357 123,456 120,101 118,199 121,579 117,425 121,164 -2.10%
NOSH 79,295 80,166 79,537 80,407 81,596 80,428 80,241 -0.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.23% 5.85% 8.52% 8.06% 8.42% 10.39% 9.01% -
ROE 9.59% 7.79% 9.74% 9.34% 8.32% 9.59% 8.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 227.83 205.18 172.44 170.35 147.22 134.73 135.87 41.18%
EPS 14.20 12.00 14.70 13.73 12.40 14.00 12.00 11.88%
DPS 10.00 0.00 5.00 6.67 0.00 0.00 4.00 84.30%
NAPS 1.48 1.54 1.51 1.47 1.49 1.46 1.51 -1.33%
Adjusted Per Share Value based on latest NOSH - 80,575
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.17 38.39 32.01 31.97 28.04 25.29 25.45 40.06%
EPS 2.63 2.25 2.73 2.58 2.36 2.63 2.29 9.67%
DPS 1.85 0.00 0.93 1.25 0.00 0.00 0.75 82.66%
NAPS 0.2739 0.2882 0.2803 0.2759 0.2838 0.2741 0.2828 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.55 0.57 0.67 0.50 0.60 0.67 0.70 -
P/RPS 0.24 0.28 0.39 0.29 0.41 0.50 0.52 -40.30%
P/EPS 3.87 4.75 4.56 3.64 4.84 4.79 5.72 -22.94%
EY 25.82 21.05 21.94 27.47 20.67 20.90 17.49 29.68%
DY 18.18 0.00 7.46 13.33 0.00 0.00 5.71 116.57%
P/NAPS 0.37 0.37 0.44 0.34 0.40 0.46 0.46 -13.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.52 0.52 0.57 0.64 0.51 0.55 0.66 -
P/RPS 0.23 0.25 0.33 0.38 0.35 0.41 0.49 -39.63%
P/EPS 3.66 4.33 3.88 4.66 4.11 3.93 5.39 -22.76%
EY 27.31 23.08 25.79 21.46 24.31 25.45 18.55 29.44%
DY 19.23 0.00 8.77 10.42 0.00 0.00 6.06 116.09%
P/NAPS 0.35 0.34 0.38 0.44 0.34 0.38 0.44 -14.16%

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