[HIRO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -0.99%
YoY- 93.26%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 280,917 283,200 265,708 287,010 302,322 307,296 307,612 -5.86%
PBT 66,792 72,392 76,540 73,461 75,534 75,792 76,636 -8.75%
Tax -11,109 -13,204 -15,864 -11,321 -11,088 -12,302 -12,128 -5.67%
NP 55,682 59,188 60,676 62,140 64,446 63,490 64,508 -9.33%
-
NP to SH 31,130 32,986 33,872 36,381 36,745 34,928 35,116 -7.71%
-
Tax Rate 16.63% 18.24% 20.73% 15.41% 14.68% 16.23% 15.83% -
Total Cost 225,234 224,012 205,032 224,870 237,876 243,806 243,104 -4.95%
-
Net Worth 198,890 201,776 201,114 190,567 182,578 176,335 165,825 12.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,394 13,779 20,346 - -
Div Payout % - - - 28.57% 37.50% 58.25% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,890 201,776 201,114 190,567 182,578 176,335 165,825 12.87%
NOSH 432,370 175,457 176,416 173,242 172,243 169,553 162,574 91.84%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.82% 20.90% 22.84% 21.65% 21.32% 20.66% 20.97% -
ROE 15.65% 16.35% 16.84% 19.09% 20.13% 19.81% 21.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.97 161.41 150.61 165.67 175.52 181.24 189.21 -50.93%
EPS 7.20 18.80 19.20 21.00 21.33 20.60 21.60 -51.89%
DPS 0.00 0.00 0.00 6.00 8.00 12.00 0.00 -
NAPS 0.46 1.15 1.14 1.10 1.06 1.04 1.02 -41.16%
Adjusted Per Share Value based on latest NOSH - 172,980
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.57 66.10 62.02 66.99 70.56 71.72 71.80 -5.86%
EPS 7.27 7.70 7.91 8.49 8.58 8.15 8.20 -7.70%
DPS 0.00 0.00 0.00 2.43 3.22 4.75 0.00 -
NAPS 0.4642 0.471 0.4694 0.4448 0.4261 0.4116 0.387 12.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.585 1.98 1.82 1.52 1.15 1.00 0.87 -
P/RPS 0.90 1.23 1.21 0.92 0.66 0.55 0.46 56.36%
P/EPS 8.12 10.53 9.48 7.24 5.39 4.85 4.03 59.45%
EY 12.31 9.49 10.55 13.82 18.55 20.60 24.83 -37.33%
DY 0.00 0.00 0.00 3.95 6.96 12.00 0.00 -
P/NAPS 1.27 1.72 1.60 1.38 1.08 0.96 0.85 30.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 -
Price 0.95 0.76 1.96 1.78 1.27 1.13 0.88 -
P/RPS 1.46 0.47 1.30 1.07 0.72 0.62 0.47 112.75%
P/EPS 13.19 4.04 10.21 8.48 5.95 5.49 4.07 118.83%
EY 7.58 24.74 9.80 11.80 16.80 18.23 24.55 -54.28%
DY 0.00 0.00 0.00 3.37 6.30 10.62 0.00 -
P/NAPS 2.07 0.66 1.72 1.62 1.20 1.09 0.86 79.50%

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