[HIRO] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 164.2%
YoY- 242.44%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 141,600 153,648 83,933 87,242 57,911 78,340 90,329 7.77%
PBT 36,196 37,896 18,921 16,992 7,180 12,165 14,175 16.90%
Tax -6,602 -6,151 -3,842 -4,380 -2,599 -3,351 -8,545 -4.20%
NP 29,594 31,745 15,079 12,612 4,581 8,814 5,630 31.84%
-
NP to SH 16,493 17,464 7,829 6,996 2,043 4,673 5,630 19.60%
-
Tax Rate 18.24% 16.23% 20.31% 25.78% 36.20% 27.55% 60.28% -
Total Cost 112,006 121,903 68,854 74,630 53,330 69,526 84,699 4.76%
-
Net Worth 201,776 176,335 171,259 165,951 150,081 151,278 117,357 9.44%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 10,173 6,524 6,507 - 3,168 3,964 -
Div Payout % - 58.25% 83.33% 93.02% - 67.80% 70.42% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 201,776 176,335 171,259 165,951 150,081 151,278 117,357 9.44%
NOSH 175,457 169,553 163,104 162,697 78,576 79,203 79,295 14.14%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.90% 20.66% 17.97% 14.46% 7.91% 11.25% 6.23% -
ROE 8.17% 9.90% 4.57% 4.22% 1.36% 3.09% 4.80% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 80.70 90.62 51.46 53.62 73.70 98.91 113.91 -5.58%
EPS 9.40 10.30 4.80 4.30 2.60 5.90 7.10 4.78%
DPS 0.00 6.00 4.00 4.00 0.00 4.00 5.00 -
NAPS 1.15 1.04 1.05 1.02 1.91 1.91 1.48 -4.11%
Adjusted Per Share Value based on latest NOSH - 161,037
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.05 35.86 19.59 20.36 13.52 18.29 21.08 7.77%
EPS 3.85 4.08 1.83 1.63 0.48 1.09 1.31 19.67%
DPS 0.00 2.37 1.52 1.52 0.00 0.74 0.93 -
NAPS 0.471 0.4116 0.3997 0.3873 0.3503 0.3531 0.2739 9.45%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.98 1.00 0.73 0.53 0.65 0.56 0.55 -
P/RPS 2.45 1.10 1.42 0.99 0.88 0.57 0.48 31.19%
P/EPS 21.06 9.71 15.21 12.33 25.00 9.49 7.75 18.12%
EY 4.75 10.30 6.58 8.11 4.00 10.54 12.91 -15.34%
DY 0.00 6.00 5.48 7.55 0.00 7.14 9.09 -
P/NAPS 1.72 0.96 0.70 0.52 0.34 0.29 0.37 29.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 24/08/10 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 -
Price 0.76 1.13 0.80 0.53 0.57 0.52 0.52 -
P/RPS 0.94 1.25 1.55 0.99 0.77 0.53 0.46 12.64%
P/EPS 8.09 10.97 16.67 12.33 21.92 8.81 7.32 1.68%
EY 12.37 9.12 6.00 8.11 4.56 11.35 13.65 -1.62%
DY 0.00 5.31 5.00 7.55 0.00 7.69 9.62 -
P/NAPS 0.66 1.09 0.76 0.52 0.30 0.27 0.35 11.14%

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