[HIRO] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.23%
YoY- 106.19%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 75,173 66,427 60,268 73,094 76,745 76,903 71,803 3.11%
PBT 17,061 19,135 16,810 18,755 18,737 19,159 9,951 43.39%
Tax -2,636 -3,966 -3,005 -2,165 -3,119 -3,032 -17 2813.01%
NP 14,425 15,169 13,805 16,590 15,618 16,127 9,934 28.31%
-
NP to SH 8,025 8,468 8,822 10,095 8,685 8,779 6,100 20.12%
-
Tax Rate 15.45% 20.73% 17.88% 11.54% 16.65% 15.83% 0.17% -
Total Cost 60,748 51,258 46,463 56,504 61,127 60,776 61,869 -1.21%
-
Net Worth 200,624 201,114 190,278 181,367 177,105 165,825 171,091 11.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 10,217 - - -
Div Payout % - - - - 117.65% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 200,624 201,114 190,278 181,367 177,105 165,825 171,091 11.23%
NOSH 174,456 176,416 172,980 171,101 170,294 162,574 162,944 4.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.19% 22.84% 22.91% 22.70% 20.35% 20.97% 13.84% -
ROE 4.00% 4.21% 4.64% 5.57% 4.90% 5.29% 3.57% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.09 37.65 34.84 42.72 45.07 47.30 44.07 -1.49%
EPS 4.60 4.80 5.10 5.90 5.10 5.40 3.70 15.66%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.15 1.14 1.10 1.06 1.04 1.02 1.05 6.27%
Adjusted Per Share Value based on latest NOSH - 171,101
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.55 15.50 14.07 17.06 17.91 17.95 16.76 3.12%
EPS 1.87 1.98 2.06 2.36 2.03 2.05 1.42 20.20%
DPS 0.00 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 0.4683 0.4694 0.4441 0.4233 0.4134 0.387 0.3993 11.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.98 1.82 1.52 1.15 1.00 0.87 0.86 -
P/RPS 4.60 4.83 4.36 2.69 2.22 1.84 1.95 77.48%
P/EPS 43.04 37.92 29.80 19.49 19.61 16.11 22.97 52.16%
EY 2.32 2.64 3.36 5.13 5.10 6.21 4.35 -34.31%
DY 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 1.72 1.60 1.38 1.08 0.96 0.85 0.82 64.08%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 25/02/10 -
Price 0.76 1.96 1.78 1.27 1.13 0.88 0.86 -
P/RPS 1.76 5.21 5.11 2.97 2.51 1.86 1.95 -6.62%
P/EPS 16.52 40.83 34.90 21.53 22.16 16.30 22.97 -19.77%
EY 6.05 2.45 2.87 4.65 4.51 6.14 4.35 24.67%
DY 0.00 0.00 0.00 0.00 5.31 0.00 0.00 -
P/NAPS 0.66 1.72 1.62 1.20 1.09 0.86 0.82 -13.50%

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