[HIRO] YoY Cumulative 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- 55.68%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 137,710 133,587 89,885 113,356 128,902 102,728 84,148 8.54%
PBT 29,087 28,682 14,447 18,198 17,018 18,987 17,862 8.45%
Tax -4,754 -8,061 -6,202 -4,940 -4,899 -10,705 -9,856 -11.43%
NP 24,333 20,621 8,245 13,258 12,119 8,282 8,006 20.33%
-
NP to SH 12,725 11,710 4,012 7,275 6,634 8,282 8,006 8.02%
-
Tax Rate 16.34% 28.10% 42.93% 27.15% 28.79% 56.38% 55.18% -
Total Cost 113,377 112,966 81,640 100,098 116,783 94,446 76,142 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 6,610 6,505 6,550 6,258 6,394 4,020 3,267 12.45%
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 7.62% 6.99% 2.63% 4.79% 5.61% 7.01% 6.49% -
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 83.33 82.14 109.78 144.91 161.27 127.76 103.00 -3.46%
EPS 7.70 7.20 4.90 9.30 8.30 10.30 9.80 -3.93%
DPS 4.00 4.00 8.00 8.00 8.00 5.00 4.00 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 32.14 31.18 20.98 26.46 30.09 23.98 19.64 8.54%
EPS 2.97 2.73 0.94 1.70 1.55 1.93 1.87 8.00%
DPS 1.54 1.52 1.53 1.46 1.49 0.94 0.76 12.47%
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 1.04 0.61 0.53 0.39 0.33 0.39 0.66 7.86%
P/EPS 11.30 6.94 11.84 6.02 6.51 4.85 6.94 8.45%
EY 8.85 14.40 8.45 16.61 15.37 20.60 14.41 -7.79%
DY 4.60 8.00 13.79 14.29 14.81 10.00 5.88 -4.00%
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 1.03 0.61 0.54 0.38 0.33 0.50 0.60 9.41%
P/EPS 11.17 6.94 12.04 5.91 6.39 6.21 6.33 9.91%
EY 8.95 14.40 8.31 16.91 15.66 16.09 15.81 -9.03%
DY 4.65 8.00 13.56 14.55 15.09 7.81 6.45 -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