[HIRO] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -11.93%
YoY- -59.63%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 153,526 138,675 124,195 120,086 123,128 131,060 143,557 4.58%
PBT 30,409 23,992 20,597 17,629 16,395 19,135 21,380 26.49%
Tax -7,772 -7,038 -5,991 -6,953 -4,939 -5,149 -5,691 23.11%
NP 22,637 16,954 14,606 10,676 11,456 13,986 15,689 27.71%
-
NP to SH 13,185 9,601 8,232 4,672 5,305 6,621 7,935 40.33%
-
Tax Rate 25.56% 29.33% 29.09% 39.44% 30.13% 26.91% 26.62% -
Total Cost 130,889 121,721 109,589 109,410 111,672 117,074 127,868 1.57%
-
Net Worth 164,257 165,499 155,815 82,041 76,400 79,937 77,615 64.91%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,441 3,056 3,056 3,056 6,209 6,353 6,353 0.92%
Div Payout % 48.85% 31.83% 37.12% 65.41% 117.06% 95.97% 80.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 164,257 165,499 155,815 82,041 76,400 79,937 77,615 64.91%
NOSH 161,037 165,499 162,307 82,041 76,400 79,937 77,615 62.74%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 12.23% 11.76% 8.89% 9.30% 10.67% 10.93% -
ROE 8.03% 5.80% 5.28% 5.69% 6.94% 8.28% 10.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 95.34 83.79 76.52 146.37 161.16 163.95 184.96 -35.73%
EPS 8.19 5.80 5.07 5.69 6.94 8.28 10.22 -13.73%
DPS 4.00 1.85 1.88 3.72 8.13 7.95 8.19 -38.00%
NAPS 1.02 1.00 0.96 1.00 1.00 1.00 1.00 1.33%
Adjusted Per Share Value based on latest NOSH - 82,041
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.83 32.37 28.99 28.03 28.74 30.59 33.51 4.56%
EPS 3.08 2.24 1.92 1.09 1.24 1.55 1.85 40.51%
DPS 1.50 0.71 0.71 0.71 1.45 1.48 1.48 0.89%
NAPS 0.3834 0.3863 0.3637 0.1915 0.1783 0.1866 0.1812 64.88%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.55 0.61 0.58 0.65 0.59 0.60 -
P/RPS 0.56 0.66 0.80 0.40 0.40 0.36 0.32 45.26%
P/EPS 6.47 9.48 12.03 10.18 9.36 7.12 5.87 6.70%
EY 15.45 10.55 8.31 9.82 10.68 14.04 17.04 -6.32%
DY 7.55 3.36 3.09 6.42 12.50 13.47 13.64 -32.60%
P/NAPS 0.52 0.55 0.64 0.58 0.65 0.59 0.60 -9.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 -
Price 0.53 0.54 0.59 0.59 0.57 0.64 0.62 -
P/RPS 0.56 0.64 0.77 0.40 0.35 0.39 0.34 39.50%
P/EPS 6.47 9.31 11.63 10.36 8.21 7.73 6.06 4.46%
EY 15.45 10.74 8.60 9.65 12.18 12.94 16.49 -4.25%
DY 7.55 3.42 3.19 6.31 14.26 12.42 13.20 -31.11%
P/NAPS 0.52 0.54 0.61 0.59 0.57 0.64 0.62 -11.07%

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