[HIRO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 94.77%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 210,688 141,600 66,427 287,010 226,742 153,648 76,903 95.67%
PBT 50,094 36,196 19,135 73,461 56,651 37,896 19,159 89.67%
Tax -8,332 -6,602 -3,966 -11,321 -8,316 -6,151 -3,032 96.07%
NP 41,762 29,594 15,169 62,140 48,335 31,745 16,127 88.46%
-
NP to SH 23,348 16,493 8,468 36,381 27,559 17,464 8,779 91.84%
-
Tax Rate 16.63% 18.24% 20.73% 15.41% 14.68% 16.23% 15.83% -
Total Cost 168,926 112,006 51,258 224,870 178,407 121,903 60,776 97.56%
-
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 10,334 10,173 - -
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 11.74% 8.17% 4.21% 19.09% 15.09% 9.90% 5.29% -
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 48.73 80.70 37.65 165.67 131.64 90.62 47.30 2.00%
EPS 5.40 9.40 4.80 21.00 16.00 10.30 5.40 0.00%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 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 - 174,456
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.18 33.05 15.50 66.99 52.92 35.86 17.95 95.68%
EPS 5.45 3.85 1.98 8.49 6.43 4.08 2.05 91.79%
DPS 0.00 0.00 0.00 2.43 2.41 2.37 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 1.20 2.45 4.83 0.92 0.87 1.10 1.84 -24.77%
P/EPS 10.83 21.06 37.92 7.24 7.19 9.71 16.11 -23.24%
EY 9.23 4.75 2.64 13.82 13.91 10.30 6.21 30.20%
DY 0.00 0.00 0.00 3.95 5.22 6.00 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 1.95 0.94 5.21 1.07 0.96 1.25 1.86 3.19%
P/EPS 17.59 8.09 40.83 8.48 7.94 10.97 16.30 5.20%
EY 5.68 12.37 2.45 11.80 12.60 9.12 6.14 -5.05%
DY 0.00 0.00 0.00 3.37 4.72 5.31 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