[HIRO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -18.1%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 155,697 166,791 167,686 169,038 173,128 156,896 142,864 5.91%
PBT 24,197 25,158 26,207 24,352 29,093 27,816 26,321 -5.46%
Tax -5,865 -7,929 -11,059 -13,202 -16,830 -16,534 -14,629 -45.71%
NP 18,332 17,229 15,148 11,150 12,263 11,282 11,692 35.07%
-
NP to SH 9,976 11,121 10,933 10,044 12,263 11,282 11,692 -10.06%
-
Tax Rate 24.24% 31.52% 42.20% 54.21% 57.85% 59.44% 55.58% -
Total Cost 137,365 149,562 152,538 157,888 160,865 145,614 131,172 3.13%
-
Net Worth 152,800 150,079 160,941 114,301 119,325 123,456 119,746 17.69%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,516 6,348 6,348 10,313 12,025 7,993 7,993 -21.96%
Div Payout % 55.30% 57.08% 58.06% 102.68% 98.06% 70.86% 68.37% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 152,800 150,079 160,941 114,301 119,325 123,456 119,746 17.69%
NOSH 80,000 78,575 80,470 77,230 80,625 80,166 79,302 0.58%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.77% 10.33% 9.03% 6.60% 7.08% 7.19% 8.18% -
ROE 6.53% 7.41% 6.79% 8.79% 10.28% 9.14% 9.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 194.62 212.27 208.38 218.87 214.73 195.71 180.15 5.30%
EPS 12.47 14.15 13.59 13.01 15.21 14.07 14.74 -10.57%
DPS 6.90 8.08 7.89 13.35 15.00 10.00 10.00 -21.96%
NAPS 1.91 1.91 2.00 1.48 1.48 1.54 1.51 17.01%
Adjusted Per Share Value based on latest NOSH - 77,230
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.34 38.93 39.14 39.45 40.41 36.62 33.35 5.90%
EPS 2.33 2.60 2.55 2.34 2.86 2.63 2.73 -10.04%
DPS 1.29 1.48 1.48 2.41 2.81 1.87 1.87 -21.98%
NAPS 0.3566 0.3503 0.3756 0.2668 0.2785 0.2882 0.2795 17.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.56 0.58 0.55 0.54 0.55 0.57 0.67 -
P/RPS 0.29 0.27 0.26 0.25 0.26 0.29 0.37 -15.02%
P/EPS 4.49 4.10 4.05 4.15 3.62 4.05 4.54 -0.73%
EY 22.27 24.40 24.70 24.08 27.65 24.69 22.01 0.78%
DY 12.31 13.93 14.34 24.73 27.27 17.54 14.93 -12.10%
P/NAPS 0.29 0.30 0.28 0.36 0.37 0.37 0.44 -24.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 26/05/05 28/03/05 -
Price 0.52 0.56 0.56 0.53 0.52 0.52 0.57 -
P/RPS 0.27 0.26 0.27 0.24 0.24 0.27 0.32 -10.73%
P/EPS 4.17 3.96 4.12 4.08 3.42 3.69 3.87 5.11%
EY 23.98 25.27 24.26 24.54 29.25 27.06 25.87 -4.94%
DY 13.26 14.43 14.09 25.20 28.85 19.23 17.54 -17.05%
P/NAPS 0.27 0.29 0.28 0.36 0.35 0.34 0.38 -20.42%

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