[HIRO] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 54.67%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 40,136 42,663 32,975 27,090 24,874 29,634 28,619 25.16%
PBT 7,334 7,584 5,821 5,582 5,454 5,986 6,300 10.61%
Tax -3,924 -4,361 -3,577 -2,767 -3,634 -3,121 -3,558 6.71%
NP 3,410 3,223 2,244 2,815 1,820 2,865 2,742 15.56%
-
NP to SH 3,410 3,223 2,244 2,815 1,820 2,865 2,742 15.56%
-
Tax Rate 53.50% 57.50% 61.45% 49.57% 66.63% 52.14% 56.48% -
Total Cost 36,726 39,440 30,731 24,275 23,054 26,769 25,877 26.15%
-
Net Worth 119,746 118,445 119,412 117,425 81,150 123,604 123,850 -2.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,965 4,028 - - 3,246 3,274 3,324 12.41%
Div Payout % 116.28% 125.00% - - 178.35% 114.29% 121.26% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 119,746 118,445 119,412 117,425 81,150 123,604 123,850 -2.21%
NOSH 79,302 80,575 80,142 80,428 81,150 81,857 83,121 -3.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.50% 7.55% 6.81% 10.39% 7.32% 9.67% 9.58% -
ROE 2.85% 2.72% 1.88% 2.40% 2.24% 2.32% 2.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.61 52.95 41.15 33.68 30.65 36.20 34.43 29.12%
EPS 4.30 4.00 2.80 3.50 2.20 3.50 3.30 19.20%
DPS 5.00 5.00 0.00 0.00 4.00 4.00 4.00 15.96%
NAPS 1.51 1.47 1.49 1.46 1.00 1.51 1.49 0.88%
Adjusted Per Share Value based on latest NOSH - 80,428
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.37 9.96 7.70 6.32 5.81 6.92 6.68 25.17%
EPS 0.80 0.75 0.52 0.66 0.42 0.67 0.64 15.96%
DPS 0.93 0.94 0.00 0.00 0.76 0.76 0.78 12.38%
NAPS 0.2795 0.2765 0.2787 0.2741 0.1894 0.2885 0.2891 -2.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.67 0.50 0.60 0.67 0.70 0.68 0.63 -
P/RPS 1.32 0.94 1.46 1.99 2.28 1.88 1.83 -19.49%
P/EPS 15.58 12.50 21.43 19.14 31.21 19.43 19.10 -12.64%
EY 6.42 8.00 4.67 5.22 3.20 5.15 5.24 14.42%
DY 7.46 10.00 0.00 0.00 5.71 5.88 6.35 11.28%
P/NAPS 0.44 0.34 0.40 0.46 0.70 0.45 0.42 3.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 -
Price 0.57 0.64 0.51 0.55 0.66 0.62 0.68 -
P/RPS 1.13 1.21 1.24 1.63 2.15 1.71 1.97 -30.84%
P/EPS 13.26 16.00 18.21 15.71 29.43 17.71 20.61 -25.37%
EY 7.54 6.25 5.49 6.36 3.40 5.65 4.85 34.02%
DY 8.77 7.81 0.00 0.00 6.06 6.45 5.88 30.38%
P/NAPS 0.38 0.44 0.34 0.38 0.66 0.41 0.46 -11.90%

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