[HIRO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.84%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 151,141 171,869 136,970 112,197 134,512 101,850 54,093 18.66%
PBT 24,264 22,690 25,316 23,816 38,008 29,261 10,858 14.33%
Tax -6,586 -6,532 -14,273 -13,141 -23,029 -17,266 -3,040 13.74%
NP 17,677 16,158 11,042 10,674 14,978 11,994 7,818 14.55%
-
NP to SH 9,700 8,845 11,042 10,674 14,978 11,994 7,818 3.65%
-
Tax Rate 27.14% 28.79% 56.38% 55.18% 60.59% 59.01% 28.00% -
Total Cost 133,464 155,710 125,928 101,522 119,533 89,856 46,274 19.29%
-
Net Worth 151,758 118,293 118,199 123,357 83,827 73,675 71,163 13.44%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,344 8,525 5,360 4,357 3,801 - - -
Div Payout % 86.02% 96.39% 48.54% 40.82% 25.38% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 151,758 118,293 118,199 123,357 83,827 73,675 71,163 13.44%
NOSH 78,225 79,927 80,407 81,693 57,025 19,858 19,877 25.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.70% 9.40% 8.06% 9.51% 11.14% 11.78% 14.45% -
ROE 6.39% 7.48% 9.34% 8.65% 17.87% 16.28% 10.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 193.21 215.03 170.35 137.34 235.88 512.88 272.13 -5.54%
EPS 12.40 11.07 13.73 13.07 26.27 60.40 39.33 -17.49%
DPS 10.67 10.67 6.67 5.33 6.67 0.00 0.00 -
NAPS 1.94 1.48 1.47 1.51 1.47 3.71 3.58 -9.70%
Adjusted Per Share Value based on latest NOSH - 81,857
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.28 40.12 31.97 26.19 31.40 23.77 12.63 18.66%
EPS 2.26 2.06 2.58 2.49 3.50 2.80 1.82 3.67%
DPS 1.95 1.99 1.25 1.02 0.89 0.00 0.00 -
NAPS 0.3542 0.2761 0.2759 0.2879 0.1957 0.172 0.1661 13.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.56 0.54 0.50 0.68 0.00 0.00 0.00 -
P/RPS 0.29 0.25 0.29 0.50 0.00 0.00 0.00 -
P/EPS 4.52 4.88 3.64 5.20 0.00 0.00 0.00 -
EY 22.14 20.49 27.47 19.22 0.00 0.00 0.00 -
DY 19.05 19.75 13.33 7.84 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.34 0.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 28/11/00 -
Price 0.55 0.53 0.64 0.62 0.66 0.00 0.00 -
P/RPS 0.28 0.25 0.38 0.45 0.28 0.00 0.00 -
P/EPS 4.44 4.79 4.66 4.74 2.51 0.00 0.00 -
EY 22.55 20.88 21.46 21.08 39.80 0.00 0.00 -
DY 19.39 20.13 10.42 8.60 10.10 0.00 0.00 -
P/NAPS 0.28 0.36 0.44 0.41 0.45 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