[HIRO] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.24%
YoY- -22.29%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 142,864 127,602 114,573 110,217 109,022 111,678 119,070 12.85%
PBT 26,321 24,441 22,843 23,322 23,316 22,615 26,518 -0.49%
Tax -14,629 -14,339 -13,099 -13,080 -13,491 -11,701 -14,588 0.18%
NP 11,692 10,102 9,744 10,242 9,825 10,914 11,930 -1.32%
-
NP to SH 11,692 10,102 9,744 10,242 9,825 10,914 11,930 -1.32%
-
Tax Rate 55.58% 58.67% 57.34% 56.08% 57.86% 51.74% 55.01% -
Total Cost 131,172 117,500 104,829 99,975 99,197 100,764 107,140 14.37%
-
Net Worth 119,746 118,445 119,412 117,425 81,150 123,604 123,850 -2.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,993 7,274 6,520 9,845 9,845 11,002 10,909 -18.64%
Div Payout % 68.37% 72.01% 66.92% 96.13% 100.20% 100.81% 91.44% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 119,746 118,445 119,412 117,425 81,150 123,604 123,850 -2.21%
NOSH 79,302 80,575 80,142 80,428 81,150 81,857 83,121 -3.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.18% 7.92% 8.50% 9.29% 9.01% 9.77% 10.02% -
ROE 9.76% 8.53% 8.16% 8.72% 12.11% 8.83% 9.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 180.15 158.36 142.96 137.04 134.35 136.43 143.25 16.42%
EPS 14.74 12.54 12.16 12.73 12.11 13.33 14.35 1.79%
DPS 10.00 9.00 8.14 12.24 12.13 13.44 13.12 -16.49%
NAPS 1.51 1.47 1.49 1.46 1.00 1.51 1.49 0.88%
Adjusted Per Share Value based on latest NOSH - 80,428
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.35 29.78 26.74 25.73 25.45 26.07 27.79 12.86%
EPS 2.73 2.36 2.27 2.39 2.29 2.55 2.78 -1.19%
DPS 1.87 1.70 1.52 2.30 2.30 2.57 2.55 -18.60%
NAPS 0.2795 0.2765 0.2787 0.2741 0.1894 0.2885 0.2891 -2.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.67 0.50 0.60 0.67 0.70 0.68 0.63 -
P/RPS 0.37 0.32 0.42 0.49 0.52 0.50 0.44 -10.86%
P/EPS 4.54 3.99 4.93 5.26 5.78 5.10 4.39 2.25%
EY 22.01 25.07 20.26 19.01 17.30 19.61 22.78 -2.25%
DY 14.93 18.00 13.56 18.27 17.33 19.77 20.83 -19.82%
P/NAPS 0.44 0.34 0.40 0.46 0.70 0.45 0.42 3.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/03/05 24/11/04 26/08/04 24/05/04 27/02/04 27/11/03 27/08/03 -
Price 0.57 0.64 0.51 0.55 0.66 0.62 0.68 -
P/RPS 0.32 0.40 0.36 0.40 0.49 0.45 0.47 -22.51%
P/EPS 3.87 5.10 4.19 4.32 5.45 4.65 4.74 -12.59%
EY 25.87 19.59 23.84 23.15 18.34 21.50 21.11 14.44%
DY 17.54 14.06 15.95 22.26 18.38 21.68 19.30 -6.14%
P/NAPS 0.38 0.44 0.34 0.38 0.66 0.41 0.46 -11.90%

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