[HIRO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.6%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 209,513 183,613 167,866 151,784 177,923 178,116 174,484 12.93%
PBT 39,038 38,782 37,842 36,168 35,535 38,242 33,984 9.65%
Tax -4,771 -6,338 -7,684 -9,204 -6,209 -10,748 -8,760 -33.23%
NP 34,267 32,444 30,158 26,964 29,326 27,494 25,224 22.59%
-
NP to SH 18,825 16,966 15,658 13,000 17,712 15,613 13,992 21.80%
-
Tax Rate 12.22% 16.34% 20.31% 25.45% 17.47% 28.11% 25.78% -
Total Cost 175,246 151,169 137,708 124,820 148,597 150,621 149,260 11.26%
-
Net Worth 172,748 166,912 171,259 160,875 170,620 167,518 165,951 2.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,580 8,813 13,048 - 6,499 8,674 13,015 -36.45%
Div Payout % 34.96% 51.95% 83.33% - 36.70% 55.56% 93.02% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,748 166,912 171,259 160,875 170,620 167,518 165,951 2.70%
NOSH 164,522 165,259 163,104 162,500 162,495 162,638 162,697 0.74%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.36% 17.67% 17.97% 17.76% 16.48% 15.44% 14.46% -
ROE 10.90% 10.17% 9.14% 8.08% 10.38% 9.32% 8.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.35 111.11 102.92 93.41 109.49 109.52 107.24 12.10%
EPS 11.50 10.27 9.60 8.00 10.90 9.60 8.60 21.31%
DPS 4.00 5.33 8.00 0.00 4.00 5.33 8.00 -36.92%
NAPS 1.05 1.01 1.05 0.99 1.05 1.03 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 162,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.90 42.86 39.18 35.43 41.53 41.57 40.73 12.92%
EPS 4.39 3.96 3.65 3.03 4.13 3.64 3.27 21.63%
DPS 1.54 2.06 3.05 0.00 1.52 2.02 3.04 -36.37%
NAPS 0.4032 0.3896 0.3997 0.3755 0.3982 0.391 0.3873 2.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.87 0.73 0.56 0.51 0.50 0.53 -
P/RPS 0.68 0.78 0.71 0.60 0.47 0.46 0.49 24.34%
P/EPS 7.52 8.47 7.60 7.00 4.68 5.21 6.16 14.18%
EY 13.30 11.80 13.15 14.29 21.37 19.20 16.23 -12.39%
DY 4.65 6.13 10.96 0.00 7.84 10.67 15.09 -54.27%
P/NAPS 0.82 0.86 0.70 0.57 0.49 0.49 0.52 35.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 25/11/08 28/08/08 -
Price 0.86 0.86 0.80 0.72 0.59 0.50 0.53 -
P/RPS 0.68 0.77 0.78 0.77 0.54 0.46 0.49 24.34%
P/EPS 7.52 8.38 8.33 9.00 5.41 5.21 6.16 14.18%
EY 13.30 11.94 12.00 11.11 18.47 19.20 16.23 -12.39%
DY 4.65 6.20 10.00 0.00 6.78 10.67 15.09 -54.27%
P/NAPS 0.82 0.85 0.76 0.73 0.56 0.49 0.52 35.36%

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