[HIRO] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.07%
YoY- 89.67%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 66,427 60,268 73,094 76,745 76,903 71,803 53,777 15.13%
PBT 19,135 16,810 18,755 18,737 19,159 9,951 10,166 52.50%
Tax -3,966 -3,005 -2,165 -3,119 -3,032 -17 -912 166.66%
NP 15,169 13,805 16,590 15,618 16,127 9,934 9,254 39.06%
-
NP to SH 8,468 8,822 10,095 8,685 8,779 6,100 4,896 44.13%
-
Tax Rate 20.73% 17.88% 11.54% 16.65% 15.83% 0.17% 8.97% -
Total Cost 51,258 46,463 56,504 61,127 60,776 61,869 44,523 9.85%
-
Net Worth 201,114 190,278 181,367 177,105 165,825 171,091 164,831 14.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 10,217 - - - -
Div Payout % - - - 117.65% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,114 190,278 181,367 177,105 165,825 171,091 164,831 14.19%
NOSH 176,416 172,980 171,101 170,294 162,574 162,944 163,200 5.33%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 22.84% 22.91% 22.70% 20.35% 20.97% 13.84% 17.21% -
ROE 4.21% 4.64% 5.57% 4.90% 5.29% 3.57% 2.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.65 34.84 42.72 45.07 47.30 44.07 32.95 9.30%
EPS 4.80 5.10 5.90 5.10 5.40 3.70 3.00 36.83%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.06 1.04 1.02 1.05 1.01 8.41%
Adjusted Per Share Value based on latest NOSH - 170,294
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.50 14.07 17.06 17.91 17.95 16.76 12.55 15.12%
EPS 1.98 2.06 2.36 2.03 2.05 1.42 1.14 44.53%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 0.4694 0.4441 0.4233 0.4134 0.387 0.3993 0.3847 14.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.82 1.52 1.15 1.00 0.87 0.86 0.87 -
P/RPS 4.83 4.36 2.69 2.22 1.84 1.95 2.64 49.64%
P/EPS 37.92 29.80 19.49 19.61 16.11 22.97 29.00 19.59%
EY 2.64 3.36 5.13 5.10 6.21 4.35 3.45 -16.35%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.38 1.08 0.96 0.85 0.82 0.86 51.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 18/11/09 -
Price 1.96 1.78 1.27 1.13 0.88 0.86 0.86 -
P/RPS 5.21 5.11 2.97 2.51 1.86 1.95 2.61 58.60%
P/EPS 40.83 34.90 21.53 22.16 16.30 22.97 28.67 26.60%
EY 2.45 2.87 4.65 4.51 6.14 4.35 3.49 -21.02%
DY 0.00 0.00 0.00 5.31 0.00 0.00 0.00 -
P/NAPS 1.72 1.62 1.20 1.09 0.86 0.82 0.85 60.05%

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