[HIRO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 62.54%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 153,648 76,903 209,513 137,710 83,933 37,946 177,923 -9.34%
PBT 37,896 19,159 39,038 29,087 18,921 9,042 35,535 4.39%
Tax -6,151 -3,032 -4,771 -4,754 -3,842 -2,301 -6,209 -0.62%
NP 31,745 16,127 34,267 24,333 15,079 6,741 29,326 5.44%
-
NP to SH 17,464 8,779 18,825 12,725 7,829 3,250 17,712 -0.93%
-
Tax Rate 16.23% 15.83% 12.22% 16.34% 20.31% 25.45% 17.47% -
Total Cost 121,903 60,776 175,246 113,377 68,854 31,205 148,597 -12.39%
-
Net Worth 176,335 165,825 172,748 166,912 171,259 160,875 170,620 2.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,173 - 6,580 6,610 6,524 - 6,499 34.92%
Div Payout % 58.25% - 34.96% 51.95% 83.33% - 36.70% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 176,335 165,825 172,748 166,912 171,259 160,875 170,620 2.22%
NOSH 169,553 162,574 164,522 165,259 163,104 162,500 162,495 2.88%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.66% 20.97% 16.36% 17.67% 17.97% 17.76% 16.48% -
ROE 9.90% 5.29% 10.90% 7.62% 4.57% 2.02% 10.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.62 47.30 127.35 83.33 51.46 23.35 109.49 -11.87%
EPS 10.30 5.40 11.50 7.70 4.80 2.00 10.90 -3.71%
DPS 6.00 0.00 4.00 4.00 4.00 0.00 4.00 31.13%
NAPS 1.04 1.02 1.05 1.01 1.05 0.99 1.05 -0.63%
Adjusted Per Share Value based on latest NOSH - 163,200
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.86 17.95 48.90 32.14 19.59 8.86 41.53 -9.34%
EPS 4.08 2.05 4.39 2.97 1.83 0.76 4.13 -0.81%
DPS 2.37 0.00 1.54 1.54 1.52 0.00 1.52 34.57%
NAPS 0.4116 0.387 0.4032 0.3896 0.3997 0.3755 0.3982 2.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.00 0.87 0.86 0.87 0.73 0.56 0.51 -
P/RPS 1.10 1.84 0.68 1.04 1.42 2.40 0.47 76.55%
P/EPS 9.71 16.11 7.52 11.30 15.21 28.00 4.68 62.89%
EY 10.30 6.21 13.30 8.85 6.58 3.57 21.37 -38.60%
DY 6.00 0.00 4.65 4.60 5.48 0.00 7.84 -16.37%
P/NAPS 0.96 0.85 0.82 0.86 0.70 0.57 0.49 56.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 29/05/09 26/02/09 -
Price 1.13 0.88 0.86 0.86 0.80 0.72 0.59 -
P/RPS 1.25 1.86 0.68 1.03 1.55 3.08 0.54 75.25%
P/EPS 10.97 16.30 7.52 11.17 16.67 36.00 5.41 60.41%
EY 9.12 6.14 13.30 8.95 6.00 2.78 18.47 -37.60%
DY 5.31 0.00 4.65 4.65 5.00 0.00 6.78 -15.07%
P/NAPS 1.09 0.86 0.82 0.85 0.76 0.73 0.56 56.08%

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