[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -64.33%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 128,414 100,884 63,858 29,379 106,263 76,388 47,036 94.98%
PBT 33,259 28,506 18,617 8,733 25,763 21,946 12,922 87.48%
Tax -19,116 -17,272 -11,264 -5,371 -16,337 -12,950 -7,767 81.99%
NP 14,143 11,234 7,353 3,362 9,426 8,996 5,155 95.61%
-
NP to SH 14,143 11,234 7,353 3,362 9,426 8,996 5,155 95.61%
-
Tax Rate 57.48% 60.59% 60.50% 61.50% 63.41% 59.01% 60.11% -
Total Cost 114,271 89,650 56,505 26,017 96,837 67,392 41,881 94.90%
-
Net Worth 94,053 83,827 82,671 78,181 74,018 73,675 69,195 22.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,199 2,851 - - - - - -
Div Payout % 22.62% 25.38% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 94,053 83,827 82,671 78,181 74,018 73,675 69,195 22.63%
NOSH 63,981 57,025 19,872 19,893 19,844 19,858 19,826 117.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.01% 11.14% 11.51% 11.44% 8.87% 11.78% 10.96% -
ROE 15.04% 13.40% 8.89% 4.30% 12.73% 12.21% 7.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 200.70 176.91 321.33 147.68 535.49 384.66 237.23 -10.52%
EPS 22.10 19.70 37.00 16.90 47.50 45.30 26.00 -10.24%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 4.16 3.93 3.73 3.71 3.49 -43.72%
Adjusted Per Share Value based on latest NOSH - 19,893
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.97 23.55 14.90 6.86 24.80 17.83 10.98 94.95%
EPS 3.30 2.62 1.72 0.78 2.20 2.10 1.20 95.92%
DPS 0.75 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2195 0.1957 0.193 0.1825 0.1728 0.172 0.1615 22.63%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 17/01/03 28/08/02 31/05/02 28/02/02 29/11/01 28/08/01 -
Price 0.63 0.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.37 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.85 3.35 0.00 0.00 0.00 0.00 0.00 -
EY 35.09 29.85 0.00 0.00 0.00 0.00 0.00 -
DY 7.94 7.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.00 0.00 0.00 0.00 0.00 -

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