[HIRO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 105.18%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 133,587 87,242 42,210 124,195 89,885 57,911 27,730 184.42%
PBT 28,682 16,992 7,178 20,597 14,447 7,180 3,783 284.51%
Tax -8,061 -4,380 -2,047 -5,991 -6,202 -2,599 -1,000 300.50%
NP 20,621 12,612 5,131 14,606 8,245 4,581 2,783 278.68%
-
NP to SH 11,710 6,996 2,648 8,232 4,012 2,043 1,279 335.88%
-
Tax Rate 28.10% 25.78% 28.52% 29.09% 42.93% 36.20% 26.43% -
Total Cost 112,966 74,630 37,079 109,589 81,640 53,330 24,947 172.95%
-
Net Worth 167,518 165,951 165,499 158,054 152,292 150,081 155,078 5.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,505 6,507 - 6,585 6,550 - - -
Div Payout % 55.56% 93.02% - 80.00% 163.27% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,518 165,951 165,499 158,054 152,292 150,081 155,078 5.26%
NOSH 162,638 162,697 165,499 164,640 81,877 78,576 79,937 60.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.44% 14.46% 12.16% 11.76% 9.17% 7.91% 10.04% -
ROE 6.99% 4.22% 1.60% 5.21% 2.63% 1.36% 0.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.14 53.62 25.50 75.43 109.78 73.70 34.69 77.37%
EPS 7.20 4.30 1.60 5.00 4.90 2.60 1.60 171.82%
DPS 4.00 4.00 0.00 4.00 8.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 0.96 1.86 1.91 1.94 -34.35%
Adjusted Per Share Value based on latest NOSH - 162,307
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.18 20.36 9.85 28.99 20.98 13.52 6.47 184.49%
EPS 2.73 1.63 0.62 1.92 0.94 0.48 0.30 334.12%
DPS 1.52 1.52 0.00 1.54 1.53 0.00 0.00 -
NAPS 0.391 0.3873 0.3863 0.3689 0.3555 0.3503 0.362 5.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.53 0.55 0.61 0.58 0.65 0.59 -
P/RPS 0.61 0.99 2.16 0.81 0.53 0.88 1.70 -49.40%
P/EPS 6.94 12.33 34.38 12.20 11.84 25.00 36.87 -67.05%
EY 14.40 8.11 2.91 8.20 8.45 4.00 2.71 203.58%
DY 8.00 7.55 0.00 6.56 13.79 0.00 0.00 -
P/NAPS 0.49 0.52 0.55 0.64 0.31 0.34 0.30 38.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 -
Price 0.50 0.53 0.54 0.59 0.59 0.57 0.64 -
P/RPS 0.61 0.99 2.12 0.78 0.54 0.77 1.84 -52.00%
P/EPS 6.94 12.33 33.75 11.80 12.04 21.92 40.00 -68.79%
EY 14.40 8.11 2.96 8.47 8.31 4.56 2.50 220.30%
DY 8.00 7.55 0.00 6.78 13.56 0.00 0.00 -
P/NAPS 0.49 0.52 0.54 0.61 0.32 0.30 0.33 30.05%

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