[HIRO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -37.25%
YoY- 107.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 44,336 46,345 45,032 42,210 34,310 31,974 30,181 29.07%
PBT 6,853 11,690 9,814 7,178 6,150 7,267 3,397 59.31%
Tax 1,852 -3,681 -2,333 -2,047 211 -3,603 -1,599 -
NP 8,705 8,009 7,481 5,131 6,361 3,664 1,798 184.82%
-
NP to SH 6,002 4,714 4,348 2,648 4,220 1,969 764 292.72%
-
Tax Rate -27.02% 31.49% 23.77% 28.52% -3.43% 49.58% 47.07% -
Total Cost 35,631 38,336 37,551 37,079 27,949 28,310 28,383 16.29%
-
Net Worth 170,327 167,428 164,257 165,499 155,815 152,597 145,923 10.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 6,441 - - 6,563 - -
Div Payout % - - 148.15% - - 333.33% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 170,327 167,428 164,257 165,499 155,815 152,597 145,923 10.80%
NOSH 162,216 162,551 161,037 165,499 162,307 82,041 76,400 64.81%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.63% 17.28% 16.61% 12.16% 18.54% 11.46% 5.96% -
ROE 3.52% 2.82% 2.65% 1.60% 2.71% 1.29% 0.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.33 28.51 27.96 25.50 21.14 38.97 39.50 -21.68%
EPS 3.70 2.90 2.70 1.60 2.60 2.40 1.00 138.27%
DPS 0.00 0.00 4.00 0.00 0.00 8.00 0.00 -
NAPS 1.05 1.03 1.02 1.00 0.96 1.86 1.91 -32.77%
Adjusted Per Share Value based on latest NOSH - 165,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.35 10.82 10.51 9.85 8.01 7.46 7.04 29.14%
EPS 1.40 1.10 1.01 0.62 0.98 0.46 0.18 290.12%
DPS 0.00 0.00 1.50 0.00 0.00 1.53 0.00 -
NAPS 0.3976 0.3908 0.3834 0.3863 0.3637 0.3562 0.3406 10.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.50 0.53 0.55 0.61 0.58 0.65 -
P/RPS 1.87 1.75 1.90 2.16 2.89 1.49 1.65 8.66%
P/EPS 13.78 17.24 19.63 34.38 23.46 24.17 65.00 -64.27%
EY 7.25 5.80 5.09 2.91 4.26 4.14 1.54 179.57%
DY 0.00 0.00 7.55 0.00 0.00 13.79 0.00 -
P/NAPS 0.49 0.49 0.52 0.55 0.64 0.31 0.34 27.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.59 0.50 0.53 0.54 0.59 0.59 0.57 -
P/RPS 2.16 1.75 1.90 2.12 2.79 1.51 1.44 30.87%
P/EPS 15.95 17.24 19.63 33.75 22.69 24.58 57.00 -57.05%
EY 6.27 5.80 5.09 2.96 4.41 4.07 1.75 133.24%
DY 0.00 0.00 7.55 0.00 0.00 13.56 0.00 -
P/NAPS 0.56 0.49 0.52 0.54 0.61 0.32 0.30 51.31%

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