[HIRO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -5.13%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 143,557 151,141 156,680 160,908 167,686 171,869 180,658 -14.17%
PBT 21,380 24,264 24,330 24,112 26,207 22,690 28,350 -17.10%
Tax -5,691 -6,586 -6,702 -6,168 -6,680 -6,532 -17,090 -51.86%
NP 15,689 17,677 17,628 17,944 19,527 16,158 11,260 24.67%
-
NP to SH 7,935 9,700 9,346 10,372 10,933 8,845 11,260 -20.75%
-
Tax Rate 26.62% 27.14% 27.55% 25.58% 25.49% 28.79% 60.28% -
Total Cost 127,868 133,464 139,052 142,964 148,159 155,710 169,398 -17.05%
-
Net Worth 75,024 151,758 151,278 150,079 147,945 118,293 117,357 -25.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,126 8,344 6,336 - 6,363 8,525 7,929 -46.14%
Div Payout % 39.40% 86.02% 67.80% - 58.20% 96.39% 70.42% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 75,024 151,758 151,278 150,079 147,945 118,293 117,357 -25.72%
NOSH 78,150 78,225 79,203 78,575 79,540 79,927 79,295 -0.96%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.93% 11.70% 11.25% 11.15% 11.64% 9.40% 6.23% -
ROE 10.58% 6.39% 6.18% 6.91% 7.39% 7.48% 9.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 183.69 193.21 197.82 204.78 210.82 215.03 227.83 -13.33%
EPS 5.10 12.40 11.80 13.20 13.70 11.07 14.20 -49.37%
DPS 4.00 10.67 8.00 0.00 8.00 10.67 10.00 -45.62%
NAPS 0.96 1.94 1.91 1.91 1.86 1.48 1.48 -25.00%
Adjusted Per Share Value based on latest NOSH - 78,575
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.51 35.28 36.57 37.56 39.14 40.12 42.17 -14.17%
EPS 1.85 2.26 2.18 2.42 2.55 2.06 2.63 -20.85%
DPS 0.73 1.95 1.48 0.00 1.49 1.99 1.85 -46.11%
NAPS 0.1751 0.3542 0.3531 0.3503 0.3453 0.2761 0.2739 -25.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.60 0.56 0.56 0.58 0.55 0.54 0.55 -
P/RPS 0.33 0.29 0.28 0.28 0.26 0.25 0.24 23.58%
P/EPS 5.91 4.52 4.75 4.39 4.00 4.88 3.87 32.51%
EY 16.92 22.14 21.07 22.76 24.99 20.49 25.82 -24.49%
DY 6.67 19.05 14.29 0.00 14.55 19.75 18.18 -48.65%
P/NAPS 0.63 0.29 0.29 0.30 0.30 0.36 0.37 42.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 -
Price 0.62 0.55 0.52 0.56 0.56 0.53 0.52 -
P/RPS 0.34 0.28 0.26 0.27 0.27 0.25 0.23 29.67%
P/EPS 6.11 4.44 4.41 4.24 4.07 4.79 3.66 40.59%
EY 16.38 22.55 22.69 23.57 24.54 20.88 27.31 -28.81%
DY 6.45 19.39 15.38 0.00 14.29 20.13 19.23 -51.62%
P/NAPS 0.65 0.28 0.27 0.29 0.30 0.36 0.35 50.91%

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