[HIRO] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.74%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 169,038 173,128 156,896 142,864 127,602 114,573 110,217 32.95%
PBT 24,352 29,093 27,816 26,321 24,441 22,843 23,322 2.92%
Tax -13,202 -16,830 -16,534 -14,629 -14,339 -13,099 -13,080 0.62%
NP 11,150 12,263 11,282 11,692 10,102 9,744 10,242 5.82%
-
NP to SH 10,044 12,263 11,282 11,692 10,102 9,744 10,242 -1.29%
-
Tax Rate 54.21% 57.85% 59.44% 55.58% 58.67% 57.34% 56.08% -
Total Cost 157,888 160,865 145,614 131,172 117,500 104,829 99,975 35.57%
-
Net Worth 114,301 119,325 123,456 119,746 118,445 119,412 117,425 -1.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 10,313 12,025 7,993 7,993 7,274 6,520 9,845 3.14%
Div Payout % 102.68% 98.06% 70.86% 68.37% 72.01% 66.92% 96.13% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 114,301 119,325 123,456 119,746 118,445 119,412 117,425 -1.77%
NOSH 77,230 80,625 80,166 79,302 80,575 80,142 80,428 -2.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.60% 7.08% 7.19% 8.18% 7.92% 8.50% 9.29% -
ROE 8.79% 10.28% 9.14% 9.76% 8.53% 8.16% 8.72% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 218.87 214.73 195.71 180.15 158.36 142.96 137.04 36.59%
EPS 13.01 15.21 14.07 14.74 12.54 12.16 12.73 1.45%
DPS 13.35 15.00 10.00 10.00 9.00 8.14 12.24 5.95%
NAPS 1.48 1.48 1.54 1.51 1.47 1.49 1.46 0.91%
Adjusted Per Share Value based on latest NOSH - 79,302
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.45 40.41 36.62 33.35 29.78 26.74 25.73 32.93%
EPS 2.34 2.86 2.63 2.73 2.36 2.27 2.39 -1.39%
DPS 2.41 2.81 1.87 1.87 1.70 1.52 2.30 3.16%
NAPS 0.2668 0.2785 0.2882 0.2795 0.2765 0.2787 0.2741 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.55 0.57 0.67 0.50 0.60 0.67 -
P/RPS 0.25 0.26 0.29 0.37 0.32 0.42 0.49 -36.12%
P/EPS 4.15 3.62 4.05 4.54 3.99 4.93 5.26 -14.60%
EY 24.08 27.65 24.69 22.01 25.07 20.26 19.01 17.05%
DY 24.73 27.27 17.54 14.93 18.00 13.56 18.27 22.34%
P/NAPS 0.36 0.37 0.37 0.44 0.34 0.40 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 28/03/05 24/11/04 26/08/04 24/05/04 -
Price 0.53 0.52 0.52 0.57 0.64 0.51 0.55 -
P/RPS 0.24 0.24 0.27 0.32 0.40 0.36 0.40 -28.84%
P/EPS 4.08 3.42 3.69 3.87 5.10 4.19 4.32 -3.73%
EY 24.54 29.25 27.06 25.87 19.59 23.84 23.15 3.96%
DY 25.20 28.85 19.23 17.54 14.06 15.95 22.26 8.61%
P/NAPS 0.36 0.35 0.34 0.38 0.44 0.34 0.38 -3.53%

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