[HIRO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 21.27%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,678 119,070 124,930 128,414 130,759 123,085 113,824 -1.25%
PBT 22,615 26,518 30,102 33,259 32,320 31,455 29,072 -15.40%
Tax -11,701 -14,588 -16,923 -19,116 -20,658 -19,833 -18,688 -26.79%
NP 10,914 11,930 13,179 14,143 11,662 11,622 10,384 3.37%
-
NP to SH 10,914 11,930 13,179 14,143 11,662 11,622 10,384 3.37%
-
Tax Rate 51.74% 55.01% 56.22% 57.48% 63.92% 63.05% 64.28% -
Total Cost 100,764 107,140 111,751 114,271 119,097 111,463 103,440 -1.73%
-
Net Worth 123,604 123,850 124,034 129,449 63,622 79,422 59,680 62.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,002 10,909 7,584 7,584 3,962 1,577 1,577 264.68%
Div Payout % 100.81% 91.44% 57.55% 53.62% 33.98% 13.58% 15.20% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 123,604 123,850 124,034 129,449 63,622 79,422 59,680 62.40%
NOSH 81,857 83,121 82,689 88,060 63,622 19,855 19,893 156.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.77% 10.02% 10.55% 11.01% 8.92% 9.44% 9.12% -
ROE 8.83% 9.63% 10.63% 10.93% 18.33% 14.63% 17.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 136.43 143.25 151.08 145.82 205.52 619.90 572.17 -61.51%
EPS 13.33 14.35 15.94 16.06 18.33 58.53 52.20 -59.71%
DPS 13.44 13.12 9.17 8.61 6.23 8.00 8.00 41.27%
NAPS 1.51 1.49 1.50 1.47 1.00 4.00 3.00 -36.69%
Adjusted Per Share Value based on latest NOSH - 88,060
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.07 27.79 29.16 29.97 30.52 28.73 26.57 -1.25%
EPS 2.55 2.78 3.08 3.30 2.72 2.71 2.42 3.54%
DPS 2.57 2.55 1.77 1.77 0.92 0.37 0.37 263.61%
NAPS 0.2885 0.2891 0.2895 0.3021 0.1485 0.1854 0.1393 62.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.68 0.63 0.62 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.44 0.41 0.00 0.00 0.00 0.00 -
P/EPS 5.10 4.39 3.89 0.00 0.00 0.00 0.00 -
EY 19.61 22.78 25.71 0.00 0.00 0.00 0.00 -
DY 19.77 20.83 14.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.41 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 17/01/03 28/08/02 31/05/02 -
Price 0.62 0.68 0.64 0.63 0.66 0.00 0.00 -
P/RPS 0.45 0.47 0.42 0.43 0.32 0.00 0.00 -
P/EPS 4.65 4.74 4.02 3.92 3.60 0.00 0.00 -
EY 21.50 21.11 24.90 25.49 27.77 0.00 0.00 -
DY 21.68 19.30 14.33 13.67 9.44 0.00 0.00 -
P/NAPS 0.41 0.46 0.43 0.43 0.66 0.00 0.00 -

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