[HIRO] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -10.14%
YoY- -1.58%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 115,822 156,680 180,658 120,130 109,028 127,716 47,036 16.19%
PBT 14,360 24,330 28,350 22,806 23,752 37,234 12,922 1.77%
Tax -5,198 -6,702 -17,090 -12,688 -13,472 -22,528 -7,767 -6.47%
NP 9,162 17,628 11,260 10,118 10,280 14,706 5,155 10.05%
-
NP to SH 4,086 9,346 11,260 10,118 10,280 14,706 5,155 -3.79%
-
Tax Rate 36.20% 27.55% 60.28% 55.63% 56.72% 60.50% 60.11% -
Total Cost 106,660 139,052 169,398 110,012 98,748 113,010 41,881 16.85%
-
Net Worth 150,081 151,278 117,357 121,579 123,549 82,671 69,195 13.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 6,336 7,929 - 6,633 - - -
Div Payout % - 67.80% 70.42% - 64.53% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 150,081 151,278 117,357 121,579 123,549 82,671 69,195 13.76%
NOSH 78,576 79,203 79,295 81,596 82,919 19,872 19,826 25.78%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.91% 11.25% 6.23% 8.42% 9.43% 11.51% 10.96% -
ROE 2.72% 6.18% 9.59% 8.32% 8.32% 17.79% 7.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 147.40 197.82 227.83 147.22 131.49 642.66 237.23 -7.62%
EPS 5.20 11.80 14.20 12.40 12.40 74.00 26.00 -23.51%
DPS 0.00 8.00 10.00 0.00 8.00 0.00 0.00 -
NAPS 1.91 1.91 1.48 1.49 1.49 4.16 3.49 -9.55%
Adjusted Per Share Value based on latest NOSH - 80,142
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.03 36.57 42.17 28.04 25.45 29.81 10.98 16.19%
EPS 0.95 2.18 2.63 2.36 2.40 3.43 1.20 -3.81%
DPS 0.00 1.48 1.85 0.00 1.55 0.00 0.00 -
NAPS 0.3503 0.3531 0.2739 0.2838 0.2884 0.193 0.1615 13.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.65 0.56 0.55 0.60 0.63 0.00 0.00 -
P/RPS 0.44 0.28 0.24 0.41 0.48 0.00 0.00 -
P/EPS 12.50 4.75 3.87 4.84 5.08 0.00 0.00 -
EY 8.00 21.07 25.82 20.67 19.68 0.00 0.00 -
DY 0.00 14.29 18.18 0.00 12.70 0.00 0.00 -
P/NAPS 0.34 0.29 0.37 0.40 0.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 26/08/05 26/08/04 27/08/03 28/08/02 28/08/01 -
Price 0.57 0.52 0.52 0.51 0.68 0.00 0.00 -
P/RPS 0.39 0.26 0.23 0.35 0.52 0.00 0.00 -
P/EPS 10.96 4.41 3.66 4.11 5.48 0.00 0.00 -
EY 9.12 22.69 27.31 24.31 18.23 0.00 0.00 -
DY 0.00 15.38 19.23 0.00 11.76 0.00 0.00 -
P/NAPS 0.30 0.27 0.35 0.34 0.46 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