[HIRO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 57.8%
YoY- 116.57%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 141,600 66,427 287,010 226,742 153,648 76,903 209,513 -23.04%
PBT 36,196 19,135 73,461 56,651 37,896 19,159 39,038 -4.92%
Tax -6,602 -3,966 -11,321 -8,316 -6,151 -3,032 -4,771 24.25%
NP 29,594 15,169 62,140 48,335 31,745 16,127 34,267 -9.33%
-
NP to SH 16,493 8,468 36,381 27,559 17,464 8,779 18,825 -8.46%
-
Tax Rate 18.24% 20.73% 15.41% 14.68% 16.23% 15.83% 12.22% -
Total Cost 112,006 51,258 224,870 178,407 121,903 60,776 175,246 -25.86%
-
Net Worth 201,776 201,114 190,567 182,578 176,335 165,825 172,748 10.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,394 10,334 10,173 - 6,580 -
Div Payout % - - 28.57% 37.50% 58.25% - 34.96% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 201,776 201,114 190,567 182,578 176,335 165,825 172,748 10.94%
NOSH 175,457 176,416 173,242 172,243 169,553 162,574 164,522 4.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.90% 22.84% 21.65% 21.32% 20.66% 20.97% 16.36% -
ROE 8.17% 4.21% 19.09% 15.09% 9.90% 5.29% 10.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.70 37.65 165.67 131.64 90.62 47.30 127.35 -26.28%
EPS 9.40 4.80 21.00 16.00 10.30 5.40 11.50 -12.61%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 4.00 -
NAPS 1.15 1.14 1.10 1.06 1.04 1.02 1.05 6.27%
Adjusted Per Share Value based on latest NOSH - 171,101
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.05 15.50 66.99 52.92 35.86 17.95 48.90 -23.04%
EPS 3.85 1.98 8.49 6.43 4.08 2.05 4.39 -8.40%
DPS 0.00 0.00 2.43 2.41 2.37 0.00 1.54 -
NAPS 0.471 0.4694 0.4448 0.4261 0.4116 0.387 0.4032 10.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 1.82 1.52 1.15 1.00 0.87 0.86 -
P/RPS 2.45 4.83 0.92 0.87 1.10 1.84 0.68 135.57%
P/EPS 21.06 37.92 7.24 7.19 9.71 16.11 7.52 99.05%
EY 4.75 2.64 13.82 13.91 10.30 6.21 13.30 -49.75%
DY 0.00 0.00 3.95 5.22 6.00 0.00 4.65 -
P/NAPS 1.72 1.60 1.38 1.08 0.96 0.85 0.82 64.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 -
Price 0.76 1.96 1.78 1.27 1.13 0.88 0.86 -
P/RPS 0.94 5.21 1.07 0.96 1.25 1.86 0.68 24.16%
P/EPS 8.09 40.83 8.48 7.94 10.97 16.30 7.52 5.00%
EY 12.37 2.45 11.80 12.60 9.12 6.14 13.30 -4.73%
DY 0.00 0.00 3.37 4.72 5.31 0.00 4.65 -
P/NAPS 0.66 1.72 1.62 1.20 1.09 0.86 0.82 -13.50%

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