[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
03-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -83.88%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,195 89,885 57,911 27,730 143,557 113,356 78,340 35.84%
PBT 20,597 14,447 7,180 3,783 21,380 18,198 12,165 41.92%
Tax -5,991 -6,202 -2,599 -1,000 -5,691 -4,940 -3,351 47.14%
NP 14,606 8,245 4,581 2,783 15,689 13,258 8,814 39.90%
-
NP to SH 8,232 4,012 2,043 1,279 7,935 7,275 4,673 45.71%
-
Tax Rate 29.09% 42.93% 36.20% 26.43% 26.62% 27.15% 27.55% -
Total Cost 109,589 81,640 53,330 24,947 127,868 100,098 69,526 35.32%
-
Net Worth 158,054 152,292 150,081 155,078 75,024 151,758 151,278 2.95%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,585 6,550 - - 3,126 6,258 3,168 62.65%
Div Payout % 80.00% 163.27% - - 39.40% 86.02% 67.80% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 158,054 152,292 150,081 155,078 75,024 151,758 151,278 2.95%
NOSH 164,640 81,877 78,576 79,937 78,150 78,225 79,203 62.66%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.76% 9.17% 7.91% 10.04% 10.93% 11.70% 11.25% -
ROE 5.21% 2.63% 1.36% 0.82% 10.58% 4.79% 3.09% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.43 109.78 73.70 34.69 183.69 144.91 98.91 -16.48%
EPS 5.00 4.90 2.60 1.60 5.10 9.30 5.90 -10.42%
DPS 4.00 8.00 0.00 0.00 4.00 8.00 4.00 0.00%
NAPS 0.96 1.86 1.91 1.94 0.96 1.94 1.91 -36.70%
Adjusted Per Share Value based on latest NOSH - 79,937
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.99 20.98 13.52 6.47 33.51 26.46 18.29 35.82%
EPS 1.92 0.94 0.48 0.30 1.85 1.70 1.09 45.70%
DPS 1.54 1.53 0.00 0.00 0.73 1.46 0.74 62.78%
NAPS 0.3689 0.3555 0.3503 0.362 0.1751 0.3542 0.3531 2.95%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.61 0.58 0.65 0.59 0.60 0.56 0.56 -
P/RPS 0.81 0.53 0.88 1.70 0.33 0.39 0.57 26.31%
P/EPS 12.20 11.84 25.00 36.87 5.91 6.02 9.49 18.17%
EY 8.20 8.45 4.00 2.71 16.92 16.61 10.54 -15.37%
DY 6.56 13.79 0.00 0.00 6.67 14.29 7.14 -5.47%
P/NAPS 0.64 0.31 0.34 0.30 0.63 0.29 0.29 69.26%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 25/08/06 -
Price 0.59 0.59 0.57 0.64 0.62 0.55 0.52 -
P/RPS 0.78 0.54 0.77 1.84 0.34 0.38 0.53 29.29%
P/EPS 11.80 12.04 21.92 40.00 6.11 5.91 8.81 21.44%
EY 8.47 8.31 4.56 2.50 16.38 16.91 11.35 -17.68%
DY 6.78 13.56 0.00 0.00 6.45 14.55 7.69 -8.03%
P/NAPS 0.61 0.32 0.30 0.33 0.65 0.28 0.27 71.92%

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