[HIRO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.83%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 78,340 40,227 167,686 128,902 90,329 41,122 137,153 -31.22%
PBT 12,165 6,028 26,207 17,018 14,175 7,077 26,321 -40.30%
Tax -3,351 -1,542 -6,680 -4,899 -8,545 -4,672 -14,629 -62.66%
NP 8,814 4,486 19,527 12,119 5,630 2,405 11,692 -17.21%
-
NP to SH 4,673 2,593 10,933 6,634 5,630 2,405 11,692 -45.83%
-
Tax Rate 27.55% 25.58% 25.49% 28.79% 60.28% 66.02% 55.58% -
Total Cost 69,526 35,741 148,159 116,783 84,699 38,717 125,461 -32.60%
-
Net Worth 151,278 150,079 147,945 118,293 117,357 123,456 120,101 16.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,168 - 6,363 6,394 3,964 - 3,976 -14.08%
Div Payout % 67.80% - 58.20% 96.39% 70.42% - 34.01% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 151,278 150,079 147,945 118,293 117,357 123,456 120,101 16.68%
NOSH 79,203 78,575 79,540 79,927 79,295 80,166 79,537 -0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.25% 11.15% 11.64% 9.40% 6.23% 5.85% 8.52% -
ROE 3.09% 1.73% 7.39% 5.61% 4.80% 1.95% 9.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.91 51.20 210.82 161.27 113.91 51.30 172.44 -31.03%
EPS 5.90 3.30 13.70 8.30 7.10 3.00 14.70 -45.67%
DPS 4.00 0.00 8.00 8.00 5.00 0.00 5.00 -13.85%
NAPS 1.91 1.91 1.86 1.48 1.48 1.54 1.51 17.01%
Adjusted Per Share Value based on latest NOSH - 77,230
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.29 9.39 39.14 30.09 21.08 9.60 32.01 -31.21%
EPS 1.09 0.61 2.55 1.55 1.31 0.56 2.73 -45.86%
DPS 0.74 0.00 1.49 1.49 0.93 0.00 0.93 -14.16%
NAPS 0.3531 0.3503 0.3453 0.2761 0.2739 0.2882 0.2803 16.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.56 0.58 0.55 0.54 0.55 0.57 0.67 -
P/RPS 0.57 1.13 0.26 0.33 0.48 1.11 0.39 28.87%
P/EPS 9.49 17.58 4.00 6.51 7.75 19.00 4.56 63.22%
EY 10.54 5.69 24.99 15.37 12.91 5.26 21.94 -38.74%
DY 7.14 0.00 14.55 14.81 9.09 0.00 7.46 -2.88%
P/NAPS 0.29 0.30 0.30 0.36 0.37 0.37 0.44 -24.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 -
Price 0.52 0.56 0.56 0.53 0.52 0.52 0.57 -
P/RPS 0.53 1.09 0.27 0.33 0.46 1.01 0.33 37.26%
P/EPS 8.81 16.97 4.07 6.39 7.32 17.33 3.88 73.01%
EY 11.35 5.89 24.54 15.66 13.65 5.77 25.79 -42.22%
DY 7.69 0.00 14.29 15.09 9.62 0.00 8.77 -8.41%
P/NAPS 0.27 0.29 0.30 0.36 0.35 0.34 0.38 -20.42%

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