[HIRO] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.49%
YoY- -26.18%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 32,975 27,090 24,874 29,634 28,619 25,895 27,530 12.79%
PBT 5,821 5,582 5,454 5,986 6,300 5,576 4,753 14.48%
Tax -3,577 -2,767 -3,634 -3,121 -3,558 -3,178 -1,844 55.60%
NP 2,244 2,815 1,820 2,865 2,742 2,398 2,909 -15.90%
-
NP to SH 2,244 2,815 1,820 2,865 2,742 2,398 2,909 -15.90%
-
Tax Rate 61.45% 49.57% 66.63% 52.14% 56.48% 56.99% 38.80% -
Total Cost 30,731 24,275 23,054 26,769 25,877 23,497 24,621 15.94%
-
Net Worth 119,412 117,425 81,150 123,604 123,850 124,034 129,449 -5.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,246 3,274 3,324 - 4,403 -
Div Payout % - - 178.35% 114.29% 121.26% - 151.36% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 119,412 117,425 81,150 123,604 123,850 124,034 129,449 -5.24%
NOSH 80,142 80,428 81,150 81,857 83,121 82,689 88,060 -6.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.81% 10.39% 7.32% 9.67% 9.58% 9.26% 10.57% -
ROE 1.88% 2.40% 2.24% 2.32% 2.21% 1.93% 2.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.15 33.68 30.65 36.20 34.43 31.32 31.26 20.13%
EPS 2.80 3.50 2.20 3.50 3.30 2.90 3.30 -10.38%
DPS 0.00 0.00 4.00 4.00 4.00 0.00 5.00 -
NAPS 1.49 1.46 1.00 1.51 1.49 1.50 1.47 0.90%
Adjusted Per Share Value based on latest NOSH - 81,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.70 6.32 5.81 6.92 6.68 6.04 6.43 12.78%
EPS 0.52 0.66 0.42 0.67 0.64 0.56 0.68 -16.38%
DPS 0.00 0.00 0.76 0.76 0.78 0.00 1.03 -
NAPS 0.2787 0.2741 0.1894 0.2885 0.2891 0.2895 0.3021 -5.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.60 0.67 0.70 0.68 0.63 0.62 0.00 -
P/RPS 1.46 1.99 2.28 1.88 1.83 1.98 0.00 -
P/EPS 21.43 19.14 31.21 19.43 19.10 21.38 0.00 -
EY 4.67 5.22 3.20 5.15 5.24 4.68 0.00 -
DY 0.00 0.00 5.71 5.88 6.35 0.00 0.00 -
P/NAPS 0.40 0.46 0.70 0.45 0.42 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.51 0.55 0.66 0.62 0.68 0.64 0.63 -
P/RPS 1.24 1.63 2.15 1.71 1.97 2.04 2.02 -27.79%
P/EPS 18.21 15.71 29.43 17.71 20.61 22.07 19.07 -3.03%
EY 5.49 6.36 3.40 5.65 4.85 4.53 5.24 3.15%
DY 0.00 0.00 6.06 6.45 5.88 0.00 7.94 -
P/NAPS 0.34 0.38 0.66 0.41 0.46 0.43 0.43 -14.50%

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