[HIRO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.72%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 143,557 152,140 155,697 166,791 167,686 169,038 173,128 -11.70%
PBT 21,380 27,387 24,197 25,158 26,207 24,352 29,093 -18.51%
Tax -5,691 -6,721 -5,865 -7,929 -11,059 -13,202 -16,830 -51.36%
NP 15,689 20,666 18,332 17,229 15,148 11,150 12,263 17.79%
-
NP to SH 7,935 11,574 9,976 11,121 10,933 10,044 12,263 -25.12%
-
Tax Rate 26.62% 24.54% 24.24% 31.52% 42.20% 54.21% 57.85% -
Total Cost 127,868 131,474 137,365 149,562 152,538 157,888 160,865 -14.15%
-
Net Worth 77,615 152,966 152,800 150,079 160,941 114,301 119,325 -24.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,353 6,353 5,516 6,348 6,348 10,313 12,025 -34.57%
Div Payout % 80.07% 54.90% 55.30% 57.08% 58.06% 102.68% 98.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 77,615 152,966 152,800 150,079 160,941 114,301 119,325 -24.86%
NOSH 77,615 78,848 80,000 78,575 80,470 77,230 80,625 -2.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.93% 13.58% 11.77% 10.33% 9.03% 6.60% 7.08% -
ROE 10.22% 7.57% 6.53% 7.41% 6.79% 8.79% 10.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 184.96 192.95 194.62 212.27 208.38 218.87 214.73 -9.44%
EPS 10.22 14.68 12.47 14.15 13.59 13.01 15.21 -23.22%
DPS 8.19 8.06 6.90 8.08 7.89 13.35 15.00 -33.12%
NAPS 1.00 1.94 1.91 1.91 2.00 1.48 1.48 -22.94%
Adjusted Per Share Value based on latest NOSH - 78,575
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.51 35.51 36.34 38.93 39.14 39.45 40.41 -11.70%
EPS 1.85 2.70 2.33 2.60 2.55 2.34 2.86 -25.14%
DPS 1.48 1.48 1.29 1.48 1.48 2.41 2.81 -34.70%
NAPS 0.1812 0.357 0.3566 0.3503 0.3756 0.2668 0.2785 -24.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.60 0.56 0.56 0.58 0.55 0.54 0.55 -
P/RPS 0.32 0.29 0.29 0.27 0.26 0.25 0.26 14.80%
P/EPS 5.87 3.82 4.49 4.10 4.05 4.15 3.62 37.90%
EY 17.04 26.21 22.27 24.40 24.70 24.08 27.65 -27.51%
DY 13.64 14.39 12.31 13.93 14.34 24.73 27.27 -36.90%
P/NAPS 0.60 0.29 0.29 0.30 0.28 0.36 0.37 37.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 26/08/05 -
Price 0.62 0.55 0.52 0.56 0.56 0.53 0.52 -
P/RPS 0.34 0.29 0.27 0.26 0.27 0.24 0.24 26.05%
P/EPS 6.06 3.75 4.17 3.96 4.12 4.08 3.42 46.27%
EY 16.49 26.69 23.98 25.27 24.26 24.54 29.25 -31.68%
DY 13.20 14.65 13.26 14.43 14.09 25.20 28.85 -40.53%
P/NAPS 0.62 0.28 0.27 0.29 0.28 0.36 0.35 46.25%

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