[HIRO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -53.37%
YoY- 170.12%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 287,010 226,742 153,648 76,903 209,513 137,710 83,933 126.46%
PBT 73,461 56,651 37,896 19,159 39,038 29,087 18,921 146.41%
Tax -11,321 -8,316 -6,151 -3,032 -4,771 -4,754 -3,842 105.13%
NP 62,140 48,335 31,745 16,127 34,267 24,333 15,079 156.37%
-
NP to SH 36,381 27,559 17,464 8,779 18,825 12,725 7,829 177.69%
-
Tax Rate 15.41% 14.68% 16.23% 15.83% 12.22% 16.34% 20.31% -
Total Cost 224,870 178,407 121,903 60,776 175,246 113,377 68,854 119.65%
-
Net Worth 190,567 182,578 176,335 165,825 172,748 166,912 171,259 7.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,394 10,334 10,173 - 6,580 6,610 6,524 36.29%
Div Payout % 28.57% 37.50% 58.25% - 34.96% 51.95% 83.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,567 182,578 176,335 165,825 172,748 166,912 171,259 7.36%
NOSH 173,242 172,243 169,553 162,574 164,522 165,259 163,104 4.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.65% 21.32% 20.66% 20.97% 16.36% 17.67% 17.97% -
ROE 19.09% 15.09% 9.90% 5.29% 10.90% 7.62% 4.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 165.67 131.64 90.62 47.30 127.35 83.33 51.46 117.56%
EPS 21.00 16.00 10.30 5.40 11.50 7.70 4.80 166.77%
DPS 6.00 6.00 6.00 0.00 4.00 4.00 4.00 30.94%
NAPS 1.10 1.06 1.04 1.02 1.05 1.01 1.05 3.14%
Adjusted Per Share Value based on latest NOSH - 162,574
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.99 52.92 35.86 17.95 48.90 32.14 19.59 126.47%
EPS 8.49 6.43 4.08 2.05 4.39 2.97 1.83 177.38%
DPS 2.43 2.41 2.37 0.00 1.54 1.54 1.52 36.60%
NAPS 0.4448 0.4261 0.4116 0.387 0.4032 0.3896 0.3997 7.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.52 1.15 1.00 0.87 0.86 0.87 0.73 -
P/RPS 0.92 0.87 1.10 1.84 0.68 1.04 1.42 -25.06%
P/EPS 7.24 7.19 9.71 16.11 7.52 11.30 15.21 -38.95%
EY 13.82 13.91 10.30 6.21 13.30 8.85 6.58 63.78%
DY 3.95 5.22 6.00 0.00 4.65 4.60 5.48 -19.56%
P/NAPS 1.38 1.08 0.96 0.85 0.82 0.86 0.70 57.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 18/08/09 -
Price 1.78 1.27 1.13 0.88 0.86 0.86 0.80 -
P/RPS 1.07 0.96 1.25 1.86 0.68 1.03 1.55 -21.83%
P/EPS 8.48 7.94 10.97 16.30 7.52 11.17 16.67 -36.19%
EY 11.80 12.60 9.12 6.14 13.30 8.95 6.00 56.77%
DY 3.37 4.72 5.31 0.00 4.65 4.65 5.00 -23.07%
P/NAPS 1.62 1.20 1.09 0.86 0.82 0.85 0.76 65.40%

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