[HIRO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 80.22%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 83,933 87,242 57,911 78,340 90,329 60,065 54,514 7.45%
PBT 18,921 16,992 7,180 12,165 14,175 11,403 11,876 8.06%
Tax -3,842 -4,380 -2,599 -3,351 -8,545 -6,344 -6,736 -8.92%
NP 15,079 12,612 4,581 8,814 5,630 5,059 5,140 19.62%
-
NP to SH 7,829 6,996 2,043 4,673 5,630 5,059 5,140 7.25%
-
Tax Rate 20.31% 25.78% 36.20% 27.55% 60.28% 55.63% 56.72% -
Total Cost 68,854 74,630 53,330 69,526 84,699 55,006 49,374 5.69%
-
Net Worth 171,259 165,951 150,081 151,278 117,357 121,579 123,549 5.58%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,524 6,507 - 3,168 3,964 - 3,316 11.92%
Div Payout % 83.33% 93.02% - 67.80% 70.42% - 64.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 171,259 165,951 150,081 151,278 117,357 121,579 123,549 5.58%
NOSH 163,104 162,697 78,576 79,203 79,295 81,596 82,919 11.92%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.97% 14.46% 7.91% 11.25% 6.23% 8.42% 9.43% -
ROE 4.57% 4.22% 1.36% 3.09% 4.80% 4.16% 4.16% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.46 53.62 73.70 98.91 113.91 73.61 65.74 -3.99%
EPS 4.80 4.30 2.60 5.90 7.10 6.20 6.20 -4.17%
DPS 4.00 4.00 0.00 4.00 5.00 0.00 4.00 0.00%
NAPS 1.05 1.02 1.91 1.91 1.48 1.49 1.49 -5.66%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.59 20.36 13.52 18.29 21.08 14.02 12.72 7.45%
EPS 1.83 1.63 0.48 1.09 1.31 1.18 1.20 7.27%
DPS 1.52 1.52 0.00 0.74 0.93 0.00 0.77 11.99%
NAPS 0.3997 0.3873 0.3503 0.3531 0.2739 0.2838 0.2884 5.58%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.73 0.53 0.65 0.56 0.55 0.60 0.63 -
P/RPS 1.42 0.99 0.88 0.57 0.48 0.82 0.96 6.73%
P/EPS 15.21 12.33 25.00 9.49 7.75 9.68 10.16 6.94%
EY 6.58 8.11 4.00 10.54 12.91 10.33 9.84 -6.48%
DY 5.48 7.55 0.00 7.14 9.09 0.00 6.35 -2.42%
P/NAPS 0.70 0.52 0.34 0.29 0.37 0.40 0.42 8.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 26/08/04 27/08/03 -
Price 0.80 0.53 0.57 0.52 0.52 0.51 0.68 -
P/RPS 1.55 0.99 0.77 0.53 0.46 0.69 1.03 7.04%
P/EPS 16.67 12.33 21.92 8.81 7.32 8.23 10.97 7.21%
EY 6.00 8.11 4.56 11.35 13.65 12.16 9.12 -6.73%
DY 5.00 7.55 0.00 7.69 9.62 0.00 5.88 -2.66%
P/NAPS 0.76 0.52 0.30 0.27 0.35 0.34 0.46 8.72%

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