[HIRO] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.79%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 183,613 178,116 119,846 151,141 171,869 136,970 112,197 8.54%
PBT 38,782 38,242 19,262 24,264 22,690 25,316 23,816 8.45%
Tax -6,338 -10,748 -8,269 -6,586 -6,532 -14,273 -13,141 -11.43%
NP 32,444 27,494 10,993 17,677 16,158 11,042 10,674 20.33%
-
NP to SH 16,966 15,613 5,349 9,700 8,845 11,042 10,674 8.02%
-
Tax Rate 16.34% 28.11% 42.93% 27.14% 28.79% 56.38% 55.18% -
Total Cost 151,169 150,621 108,853 133,464 155,710 125,928 101,522 6.85%
-
Net Worth 166,912 167,518 152,292 151,758 118,293 118,199 123,357 5.16%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,813 8,674 8,733 8,344 8,525 5,360 4,357 12.44%
Div Payout % 51.95% 55.56% 163.27% 86.02% 96.39% 48.54% 40.82% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 166,912 167,518 152,292 151,758 118,293 118,199 123,357 5.16%
NOSH 165,259 162,638 81,877 78,225 79,927 80,407 81,693 12.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.67% 15.44% 9.17% 11.70% 9.40% 8.06% 9.51% -
ROE 10.17% 9.32% 3.51% 6.39% 7.48% 9.34% 8.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 111.11 109.52 146.37 193.21 215.03 170.35 137.34 -3.46%
EPS 10.27 9.60 6.53 12.40 11.07 13.73 13.07 -3.93%
DPS 5.33 5.33 10.67 10.67 10.67 6.67 5.33 0.00%
NAPS 1.01 1.03 1.86 1.94 1.48 1.47 1.51 -6.47%
Adjusted Per Share Value based on latest NOSH - 78,848
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 42.86 41.57 27.97 35.28 40.12 31.97 26.19 8.54%
EPS 3.96 3.64 1.25 2.26 2.06 2.58 2.49 8.03%
DPS 2.06 2.02 2.04 1.95 1.99 1.25 1.02 12.41%
NAPS 0.3896 0.391 0.3555 0.3542 0.2761 0.2759 0.2879 5.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.87 0.50 0.58 0.56 0.54 0.50 0.68 -
P/RPS 0.78 0.46 0.40 0.29 0.25 0.29 0.50 7.68%
P/EPS 8.47 5.21 8.88 4.52 4.88 3.64 5.20 8.46%
EY 11.80 19.20 11.26 22.14 20.49 27.47 19.22 -7.80%
DY 6.13 10.67 18.39 19.05 19.75 13.33 7.84 -4.01%
P/NAPS 0.86 0.49 0.31 0.29 0.36 0.34 0.45 11.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 25/11/08 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 -
Price 0.86 0.50 0.59 0.55 0.53 0.64 0.62 -
P/RPS 0.77 0.46 0.40 0.28 0.25 0.38 0.45 9.35%
P/EPS 8.38 5.21 9.03 4.44 4.79 4.66 4.74 9.95%
EY 11.94 19.20 11.07 22.55 20.88 21.46 21.08 -9.03%
DY 6.20 10.67 18.08 19.39 20.13 10.42 8.60 -5.30%
P/NAPS 0.85 0.49 0.32 0.28 0.36 0.44 0.41 12.90%

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