[HIRO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.44%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 156,680 160,908 167,686 171,869 180,658 164,488 137,153 9.30%
PBT 24,330 24,112 26,207 22,690 28,350 28,308 26,321 -5.12%
Tax -6,702 -6,168 -6,680 -6,532 -17,090 -18,688 -14,629 -40.65%
NP 17,628 17,944 19,527 16,158 11,260 9,620 11,692 31.58%
-
NP to SH 9,346 10,372 10,933 8,845 11,260 9,620 11,692 -13.90%
-
Tax Rate 27.55% 25.58% 25.49% 28.79% 60.28% 66.02% 55.58% -
Total Cost 139,052 142,964 148,159 155,710 169,398 154,868 125,461 7.11%
-
Net Worth 151,278 150,079 147,945 118,293 117,357 123,456 120,101 16.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,336 - 6,363 8,525 7,929 - 3,976 36.54%
Div Payout % 67.80% - 58.20% 96.39% 70.42% - 34.01% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 151,278 150,079 147,945 118,293 117,357 123,456 120,101 16.68%
NOSH 79,203 78,575 79,540 79,927 79,295 80,166 79,537 -0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.25% 11.15% 11.64% 9.40% 6.23% 5.85% 8.52% -
ROE 6.18% 6.91% 7.39% 7.48% 9.59% 7.79% 9.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 197.82 204.78 210.82 215.03 227.83 205.18 172.44 9.61%
EPS 11.80 13.20 13.70 11.07 14.20 12.00 14.70 -13.66%
DPS 8.00 0.00 8.00 10.67 10.00 0.00 5.00 36.91%
NAPS 1.91 1.91 1.86 1.48 1.48 1.54 1.51 17.01%
Adjusted Per Share Value based on latest NOSH - 77,230
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.57 37.56 39.14 40.12 42.17 38.39 32.01 9.31%
EPS 2.18 2.42 2.55 2.06 2.63 2.25 2.73 -13.96%
DPS 1.48 0.00 1.49 1.99 1.85 0.00 0.93 36.42%
NAPS 0.3531 0.3503 0.3453 0.2761 0.2739 0.2882 0.2803 16.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.56 0.58 0.55 0.54 0.55 0.57 0.67 -
P/RPS 0.28 0.28 0.26 0.25 0.24 0.28 0.39 -19.86%
P/EPS 4.75 4.39 4.00 4.88 3.87 4.75 4.56 2.76%
EY 21.07 22.76 24.99 20.49 25.82 21.05 21.94 -2.66%
DY 14.29 0.00 14.55 19.75 18.18 0.00 7.46 54.42%
P/NAPS 0.29 0.30 0.30 0.36 0.37 0.37 0.44 -24.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 -
Price 0.52 0.56 0.56 0.53 0.52 0.52 0.57 -
P/RPS 0.26 0.27 0.27 0.25 0.23 0.25 0.33 -14.73%
P/EPS 4.41 4.24 4.07 4.79 3.66 4.33 3.88 8.93%
EY 22.69 23.57 24.54 20.88 27.31 23.08 25.79 -8.20%
DY 15.38 0.00 14.29 20.13 19.23 0.00 8.77 45.57%
P/NAPS 0.27 0.29 0.30 0.36 0.35 0.34 0.38 -20.42%

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