[HIRO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	287,010	302,322	307,296	307,612	209,513	183,613	167,866	42.84%
YoY %	-5.06%	-1.62%	-0.10%	46.82%	14.11%	9.38%	-	-
Horiz. %	170.98%	180.10%	183.06%	183.25%	124.81%	109.38%	100.00%	-
PBT	73,461	75,534	75,792	76,636	39,038	38,782	37,842	55.42%
YoY %	-2.74%	-0.34%	-1.10%	96.31%	0.66%	2.48%	-	-
Horiz. %	194.13%	199.60%	200.29%	202.52%	103.16%	102.48%	100.00%	-
Tax	-11,321	-11,088	-12,302	-12,128	-4,771	-6,338	-7,684	29.38%
YoY %	-2.10%	9.87%	-1.43%	-154.20%	24.72%	17.52%	-	-
Horiz. %	147.33%	144.30%	160.10%	157.83%	62.09%	82.48%	100.00%	-
NP	62,140	64,446	63,490	64,508	34,267	32,444	30,158	61.71%
YoY %	-3.58%	1.51%	-1.58%	88.25%	5.62%	7.58%	-	-
Horiz. %	206.05%	213.69%	210.52%	213.90%	113.62%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,381	36,745	34,928	35,116	18,825	16,966	15,658	75.15%
YoY %	-0.99%	5.20%	-0.54%	86.54%	10.96%	8.35%	-	-
Horiz. %	232.35%	234.67%	223.07%	224.27%	120.23%	108.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.41%	14.68%	16.23%	15.83%	12.22%	16.34%	20.31%	-
YoY %	4.97%	-9.55%	2.53%	29.54%	-25.21%	-19.55%	-	-
Horiz. %	75.87%	72.28%	79.91%	77.94%	60.17%	80.45%	100.00%	-
Total Cost	224,870	237,876	243,806	243,104	175,246	151,169	137,708	38.54%
YoY %	-5.47%	-2.43%	0.29%	38.72%	15.93%	9.78%	-	-
Horiz. %	163.29%	172.74%	177.05%	176.54%	127.26%	109.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,567	182,578	176,335	165,825	172,748	166,912	171,259	7.36%
YoY %	4.38%	3.54%	6.34%	-4.01%	3.50%	-2.54%	-	-
Horiz. %	111.27%	106.61%	102.96%	96.83%	100.87%	97.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,394	13,779	20,346	-	6,580	8,813	13,048	-14.03%
YoY %	-24.57%	-32.28%	0.00%	-	-25.34%	-32.46%	-	-
Horiz. %	79.66%	105.60%	155.93%	-	50.43%	67.54%	100.00%	-
Div Payout %	28.57%	37.50%	58.25%	-	34.96%	51.95%	83.33%	-
YoY %	-23.81%	-35.62%	0.00%	-	-32.70%	-37.66%	-	-
Horiz. %	34.29%	45.00%	69.90%	-	41.95%	62.34%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	190,567	182,578	176,335	165,825	172,748	166,912	171,259	7.36%
YoY %	4.38%	3.54%	6.34%	-4.01%	3.50%	-2.54%	-	-
Horiz. %	111.27%	106.61%	102.96%	96.83%	100.87%	97.46%	100.00%	-
NOSH	173,242	172,243	169,553	162,574	164,522	165,259	163,104	4.09%
YoY %	0.58%	1.59%	4.29%	-1.18%	-0.45%	1.32%	-	-
Horiz. %	106.22%	105.60%	103.95%	99.68%	100.87%	101.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	21.65%	21.32%	20.66%	20.97%	16.36%	17.67%	17.97%	-
YoY %	1.55%	3.19%	-1.48%	28.18%	-7.41%	-1.67%	-	-
Horiz. %	120.48%	118.64%	114.97%	116.69%	91.04%	98.33%	100.00%	-
ROE	19.09%	20.13%	19.81%	21.18%	10.90%	10.17%	9.14%	-
YoY %	-5.17%	1.62%	-6.47%	94.31%	7.18%	11.27%	-	-
Horiz. %	208.86%	220.24%	216.74%	231.73%	119.26%	111.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	165.67	175.52	181.24	189.21	127.35	111.11	102.92	37.23%
YoY %	-5.61%	-3.16%	-4.21%	48.57%	14.62%	7.96%	-	-
Horiz. %	160.97%	170.54%	176.10%	183.84%	123.74%	107.96%	100.00%	-
EPS	21.00	21.33	20.60	21.60	11.50	10.27	9.60	68.27%
YoY %	-1.55%	3.54%	-4.63%	87.83%	11.98%	6.98%	-	-
Horiz. %	218.75%	222.19%	214.58%	225.00%	119.79%	106.98%	100.00%	-
DPS	6.00	8.00	12.00	0.00	4.00	5.33	8.00	-17.40%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-24.95%	-33.38%	-	-
Horiz. %	75.00%	100.00%	150.00%	0.00%	50.00%	66.62%	100.00%	-
NAPS	1.10	1.06	1.04	1.02	1.05	1.01	1.05	3.14%
YoY %	3.77%	1.92%	1.96%	-2.86%	3.96%	-3.81%	-	-
Horiz. %	104.76%	100.95%	99.05%	97.14%	100.00%	96.19%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 162,574
RPS	66.99	70.56	71.72	71.80	48.90	42.86	39.18	42.84%
YoY %	-5.06%	-1.62%	-0.11%	46.83%	14.09%	9.39%	-	-
Horiz. %	170.98%	180.09%	183.05%	183.26%	124.81%	109.39%	100.00%	-
EPS	8.49	8.58	8.15	8.20	4.39	3.96	3.65	75.28%
YoY %	-1.05%	5.28%	-0.61%	86.79%	10.86%	8.49%	-	-
Horiz. %	232.60%	235.07%	223.29%	224.66%	120.27%	108.49%	100.00%	-
DPS	2.43	3.22	4.75	0.00	1.54	2.06	3.05	-14.02%
YoY %	-24.53%	-32.21%	0.00%	0.00%	-25.24%	-32.46%	-	-
Horiz. %	79.67%	105.57%	155.74%	0.00%	50.49%	67.54%	100.00%	-
NAPS	0.4448	0.4261	0.4116	0.387	0.4032	0.3896	0.3997	7.36%
YoY %	4.39%	3.52%	6.36%	-4.02%	3.49%	-2.53%	-	-
Horiz. %	111.28%	106.60%	102.98%	96.82%	100.88%	97.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.52	1.15	1.00	0.87	0.86	0.87	0.73	-
P/RPS	0.92	0.66	0.55	0.46	0.68	0.78	0.71	18.79%
YoY %	39.39%	20.00%	19.57%	-32.35%	-12.82%	9.86%	-	-
Horiz. %	129.58%	92.96%	77.46%	64.79%	95.77%	109.86%	100.00%	-
P/EPS	7.24	5.39	4.85	4.03	7.52	8.47	7.60	-3.17%
YoY %	34.32%	11.13%	20.35%	-46.41%	-11.22%	11.45%	-	-
Horiz. %	95.26%	70.92%	63.82%	53.03%	98.95%	111.45%	100.00%	-
EY	13.82	18.55	20.60	24.83	13.30	11.80	13.15	3.35%
YoY %	-25.50%	-9.95%	-17.04%	86.69%	12.71%	-10.27%	-	-
Horiz. %	105.10%	141.06%	156.65%	188.82%	101.14%	89.73%	100.00%	-
DY	3.95	6.96	12.00	0.00	4.65	6.13	10.96	-49.26%
YoY %	-43.25%	-42.00%	0.00%	0.00%	-24.14%	-44.07%	-	-
Horiz. %	36.04%	63.50%	109.49%	0.00%	42.43%	55.93%	100.00%	-
P/NAPS	1.38	1.08	0.96	0.85	0.82	0.86	0.70	57.03%
YoY %	27.78%	12.50%	12.94%	3.66%	-4.65%	22.86%	-	-
Horiz. %	197.14%	154.29%	137.14%	121.43%	117.14%	122.86%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	18/11/10	24/08/10	18/05/10	25/02/10	18/11/09	18/08/09	-
Price	1.78	1.27	1.13	0.88	0.86	0.86	0.80	-
P/RPS	1.07	0.72	0.62	0.47	0.68	0.77	0.78	23.38%
YoY %	48.61%	16.13%	31.91%	-30.88%	-11.69%	-1.28%	-	-
Horiz. %	137.18%	92.31%	79.49%	60.26%	87.18%	98.72%	100.00%	-
P/EPS	8.48	5.95	5.49	4.07	7.52	8.38	8.33	1.19%
YoY %	42.52%	8.38%	34.89%	-45.88%	-10.26%	0.60%	-	-
Horiz. %	101.80%	71.43%	65.91%	48.86%	90.28%	100.60%	100.00%	-
EY	11.80	16.80	18.23	24.55	13.30	11.94	12.00	-1.11%
YoY %	-29.76%	-7.84%	-25.74%	84.59%	11.39%	-0.50%	-	-
Horiz. %	98.33%	140.00%	151.92%	204.58%	110.83%	99.50%	100.00%	-
DY	3.37	6.30	10.62	0.00	4.65	6.20	10.00	-51.47%
YoY %	-46.51%	-40.68%	0.00%	0.00%	-25.00%	-38.00%	-	-
Horiz. %	33.70%	63.00%	106.20%	0.00%	46.50%	62.00%	100.00%	-
P/NAPS	1.62	1.20	1.09	0.86	0.82	0.85	0.76	65.40%
YoY %	35.00%	10.09%	26.74%	4.88%	-3.53%	11.84%	-	-
Horiz. %	213.16%	157.89%	143.42%	113.16%	107.89%	111.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos