[HIRO] YoY Cumulative 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- 55.76%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 113,356 128,902 102,728 84,148 100,884 76,388 40,570 18.66%
PBT 18,198 17,018 18,987 17,862 28,506 21,946 8,144 14.33%
Tax -4,940 -4,899 -10,705 -9,856 -17,272 -12,950 -2,280 13.74%
NP 13,258 12,119 8,282 8,006 11,234 8,996 5,864 14.55%
-
NP to SH 7,275 6,634 8,282 8,006 11,234 8,996 5,864 3.65%
-
Tax Rate 27.15% 28.79% 56.38% 55.18% 60.59% 59.01% 28.00% -
Total Cost 100,098 116,783 94,446 76,142 89,650 67,392 34,706 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 6,258 6,394 4,020 3,267 2,851 - - -
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 4.79% 5.61% 7.01% 6.49% 13.40% 12.21% 8.24% -
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 144.91 161.27 127.76 103.00 176.91 384.66 204.10 -5.54%
EPS 9.30 8.30 10.30 9.80 19.70 45.30 29.50 -17.49%
DPS 8.00 8.00 5.00 4.00 5.00 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 26.46 30.09 23.98 19.64 23.55 17.83 9.47 18.66%
EPS 1.70 1.55 1.93 1.87 2.62 2.10 1.37 3.66%
DPS 1.46 1.49 0.94 0.76 0.67 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 0.39 0.33 0.39 0.66 0.00 0.00 0.00 -
P/EPS 6.02 6.51 4.85 6.94 0.00 0.00 0.00 -
EY 16.61 15.37 20.60 14.41 0.00 0.00 0.00 -
DY 14.29 14.81 10.00 5.88 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 0.38 0.33 0.50 0.60 0.37 0.00 0.00 -
P/EPS 5.91 6.39 6.21 6.33 3.35 0.00 0.00 -
EY 16.91 15.66 16.09 15.81 29.85 0.00 0.00 -
DY 14.55 15.09 7.81 6.45 7.58 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