[HIRO] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.89%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 167,686 137,153 109,022 128,414 106,263 62,650 33,727 -1.69%
PBT 26,207 26,321 23,316 33,259 25,763 17,959 7,171 -1.36%
Tax -6,680 -14,629 -13,490 -19,116 -16,337 -9,182 -123 -4.15%
NP 19,527 11,692 9,826 14,143 9,426 8,777 7,048 -1.07%
-
NP to SH 10,933 11,692 9,826 14,143 9,426 8,777 7,048 -0.46%
-
Tax Rate 25.49% 55.58% 57.86% 57.48% 63.41% 51.13% 1.72% -
Total Cost 148,159 125,461 99,196 114,271 96,837 53,873 26,679 -1.80%
-
Net Worth 147,945 120,101 121,164 94,053 74,018 63,742 64,370 -0.88%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,363 3,976 3,209 3,199 - - - -100.00%
Div Payout % 58.20% 34.01% 32.67% 22.62% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 147,945 120,101 121,164 94,053 74,018 63,742 64,370 -0.88%
NOSH 79,540 79,537 80,241 63,981 19,844 19,857 19,867 -1.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.64% 8.52% 9.01% 11.01% 8.87% 14.01% 20.90% -
ROE 7.39% 9.74% 8.11% 15.04% 12.73% 13.77% 10.95% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 210.82 172.44 135.87 200.70 535.49 315.50 169.76 -0.23%
EPS 13.70 14.70 12.00 22.10 47.50 44.20 35.50 1.01%
DPS 8.00 5.00 4.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.86 1.51 1.51 1.47 3.73 3.21 3.24 0.59%
Adjusted Per Share Value based on latest NOSH - 88,060
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 39.14 32.01 25.45 29.97 24.80 14.62 7.87 -1.69%
EPS 2.55 2.73 2.29 3.30 2.20 2.05 1.65 -0.46%
DPS 1.49 0.93 0.75 0.75 0.00 0.00 0.00 -100.00%
NAPS 0.3453 0.2803 0.2828 0.2195 0.1728 0.1488 0.1502 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.55 0.67 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.39 0.52 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.00 4.56 5.72 0.00 0.00 0.00 0.00 -100.00%
EY 24.99 21.94 17.49 0.00 0.00 0.00 0.00 -100.00%
DY 14.55 7.46 5.71 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.30 0.44 0.46 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/03/06 28/03/05 27/02/04 27/02/03 28/02/02 28/02/01 01/03/00 -
Price 0.56 0.57 0.66 0.63 0.00 0.00 0.00 -
P/RPS 0.27 0.33 0.49 0.31 0.00 0.00 0.00 -100.00%
P/EPS 4.07 3.88 5.39 2.85 0.00 0.00 0.00 -100.00%
EY 24.54 25.79 18.55 35.09 0.00 0.00 0.00 -100.00%
DY 14.29 8.77 6.06 7.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.30 0.38 0.44 0.43 0.00 0.00 0.00 -100.00%

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