[HIRO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.95%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 302,322 307,296 307,612 209,513 183,613 167,866 151,784 58.23%
PBT 75,534 75,792 76,636 39,038 38,782 37,842 36,168 63.31%
Tax -11,088 -12,302 -12,128 -4,771 -6,338 -7,684 -9,204 13.20%
NP 64,446 63,490 64,508 34,267 32,444 30,158 26,964 78.66%
-
NP to SH 36,745 34,928 35,116 18,825 16,966 15,658 13,000 99.78%
-
Tax Rate 14.68% 16.23% 15.83% 12.22% 16.34% 20.31% 25.45% -
Total Cost 237,876 243,806 243,104 175,246 151,169 137,708 124,820 53.65%
-
Net Worth 182,578 176,335 165,825 172,748 166,912 171,259 160,875 8.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,779 20,346 - 6,580 8,813 13,048 - -
Div Payout % 37.50% 58.25% - 34.96% 51.95% 83.33% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 182,578 176,335 165,825 172,748 166,912 171,259 160,875 8.79%
NOSH 172,243 169,553 162,574 164,522 165,259 163,104 162,500 3.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.32% 20.66% 20.97% 16.36% 17.67% 17.97% 17.76% -
ROE 20.13% 19.81% 21.18% 10.90% 10.17% 9.14% 8.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.52 181.24 189.21 127.35 111.11 102.92 93.41 52.21%
EPS 21.33 20.60 21.60 11.50 10.27 9.60 8.00 92.16%
DPS 8.00 12.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.06 1.04 1.02 1.05 1.01 1.05 0.99 4.65%
Adjusted Per Share Value based on latest NOSH - 162,944
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.56 71.72 71.80 48.90 42.86 39.18 35.43 58.22%
EPS 8.58 8.15 8.20 4.39 3.96 3.65 3.03 100.02%
DPS 3.22 4.75 0.00 1.54 2.06 3.05 0.00 -
NAPS 0.4261 0.4116 0.387 0.4032 0.3896 0.3997 0.3755 8.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.15 1.00 0.87 0.86 0.87 0.73 0.56 -
P/RPS 0.66 0.55 0.46 0.68 0.78 0.71 0.60 6.55%
P/EPS 5.39 4.85 4.03 7.52 8.47 7.60 7.00 -15.97%
EY 18.55 20.60 24.83 13.30 11.80 13.15 14.29 18.97%
DY 6.96 12.00 0.00 4.65 6.13 10.96 0.00 -
P/NAPS 1.08 0.96 0.85 0.82 0.86 0.70 0.57 53.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 29/05/09 -
Price 1.27 1.13 0.88 0.86 0.86 0.80 0.72 -
P/RPS 0.72 0.62 0.47 0.68 0.77 0.78 0.77 -4.37%
P/EPS 5.95 5.49 4.07 7.52 8.38 8.33 9.00 -24.09%
EY 16.80 18.23 24.55 13.30 11.94 12.00 11.11 31.71%
DY 6.30 10.62 0.00 4.65 6.20 10.00 0.00 -
P/NAPS 1.20 1.09 0.86 0.82 0.85 0.76 0.73 39.24%

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