[HIRO] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.7%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 166,791 167,686 169,038 173,128 156,896 142,864 127,602 19.56%
PBT 25,158 26,207 24,352 29,093 27,816 26,321 24,441 1.94%
Tax -7,929 -11,059 -13,202 -16,830 -16,534 -14,629 -14,339 -32.65%
NP 17,229 15,148 11,150 12,263 11,282 11,692 10,102 42.79%
-
NP to SH 11,121 10,933 10,044 12,263 11,282 11,692 10,102 6.62%
-
Tax Rate 31.52% 42.20% 54.21% 57.85% 59.44% 55.58% 58.67% -
Total Cost 149,562 152,538 157,888 160,865 145,614 131,172 117,500 17.46%
-
Net Worth 150,079 160,941 114,301 119,325 123,456 119,746 118,445 17.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,348 6,348 10,313 12,025 7,993 7,993 7,274 -8.68%
Div Payout % 57.08% 58.06% 102.68% 98.06% 70.86% 68.37% 72.01% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 150,079 160,941 114,301 119,325 123,456 119,746 118,445 17.11%
NOSH 78,575 80,470 77,230 80,625 80,166 79,302 80,575 -1.66%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.33% 9.03% 6.60% 7.08% 7.19% 8.18% 7.92% -
ROE 7.41% 6.79% 8.79% 10.28% 9.14% 9.76% 8.53% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 212.27 208.38 218.87 214.73 195.71 180.15 158.36 21.59%
EPS 14.15 13.59 13.01 15.21 14.07 14.74 12.54 8.39%
DPS 8.08 7.89 13.35 15.00 10.00 10.00 9.00 -6.94%
NAPS 1.91 2.00 1.48 1.48 1.54 1.51 1.47 19.09%
Adjusted Per Share Value based on latest NOSH - 80,625
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.93 39.14 39.45 40.41 36.62 33.35 29.78 19.57%
EPS 2.60 2.55 2.34 2.86 2.63 2.73 2.36 6.67%
DPS 1.48 1.48 2.41 2.81 1.87 1.87 1.70 -8.83%
NAPS 0.3503 0.3756 0.2668 0.2785 0.2882 0.2795 0.2765 17.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.58 0.55 0.54 0.55 0.57 0.67 0.50 -
P/RPS 0.27 0.26 0.25 0.26 0.29 0.37 0.32 -10.71%
P/EPS 4.10 4.05 4.15 3.62 4.05 4.54 3.99 1.83%
EY 24.40 24.70 24.08 27.65 24.69 22.01 25.07 -1.79%
DY 13.93 14.34 24.73 27.27 17.54 14.93 18.00 -15.72%
P/NAPS 0.30 0.28 0.36 0.37 0.37 0.44 0.34 -8.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 -
Price 0.56 0.56 0.53 0.52 0.52 0.57 0.64 -
P/RPS 0.26 0.27 0.24 0.24 0.27 0.32 0.40 -24.98%
P/EPS 3.96 4.12 4.08 3.42 3.69 3.87 5.10 -15.53%
EY 25.27 24.26 24.54 29.25 27.06 25.87 19.59 18.51%
DY 14.43 14.09 25.20 28.85 19.23 17.54 14.06 1.74%
P/NAPS 0.29 0.28 0.36 0.35 0.34 0.38 0.44 -24.28%

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