[HIRO] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -12.61%
YoY- 44.62%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,088 75,173 66,427 60,268 73,094 76,745 76,903 -6.88%
PBT 13,898 17,061 19,135 16,810 18,755 18,737 19,159 -19.25%
Tax -1,730 -2,636 -3,966 -3,005 -2,165 -3,119 -3,032 -31.18%
NP 12,168 14,425 15,169 13,805 16,590 15,618 16,127 -17.10%
-
NP to SH 6,855 8,025 8,468 8,822 10,095 8,685 8,779 -15.19%
-
Tax Rate 12.45% 15.45% 20.73% 17.88% 11.54% 16.65% 15.83% -
Total Cost 56,920 60,748 51,258 46,463 56,504 61,127 60,776 -4.27%
-
Net Worth 197,081 200,624 201,114 190,278 181,367 177,105 165,825 12.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 10,217 - -
Div Payout % - - - - - 117.65% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 197,081 200,624 201,114 190,278 181,367 177,105 165,825 12.18%
NOSH 428,437 174,456 176,416 172,980 171,101 170,294 162,574 90.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.61% 19.19% 22.84% 22.91% 22.70% 20.35% 20.97% -
ROE 3.48% 4.00% 4.21% 4.64% 5.57% 4.90% 5.29% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.13 43.09 37.65 34.84 42.72 45.07 47.30 -51.15%
EPS 1.60 4.60 4.80 5.10 5.90 5.10 5.40 -55.52%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.46 1.15 1.14 1.10 1.06 1.04 1.02 -41.16%
Adjusted Per Share Value based on latest NOSH - 172,980
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.13 17.55 15.50 14.07 17.06 17.91 17.95 -6.87%
EPS 1.60 1.87 1.98 2.06 2.36 2.03 2.05 -15.21%
DPS 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
NAPS 0.46 0.4683 0.4694 0.4441 0.4233 0.4134 0.387 12.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.585 1.98 1.82 1.52 1.15 1.00 0.87 -
P/RPS 3.63 4.60 4.83 4.36 2.69 2.22 1.84 57.23%
P/EPS 36.56 43.04 37.92 29.80 19.49 19.61 16.11 72.60%
EY 2.74 2.32 2.64 3.36 5.13 5.10 6.21 -42.01%
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 1.27 1.72 1.60 1.38 1.08 0.96 0.85 30.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/05/11 24/02/11 18/11/10 24/08/10 18/05/10 -
Price 0.95 0.76 1.96 1.78 1.27 1.13 0.88 -
P/RPS 5.89 1.76 5.21 5.11 2.97 2.51 1.86 115.49%
P/EPS 59.38 16.52 40.83 34.90 21.53 22.16 16.30 136.57%
EY 1.68 6.05 2.45 2.87 4.65 4.51 6.14 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 5.31 0.00 -
P/NAPS 2.07 0.66 1.72 1.62 1.20 1.09 0.86 79.50%

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