[HIRO] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.28%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 37,946 42,210 27,730 40,227 41,122 27,090 25,895 6.56%
PBT 9,042 7,178 3,783 6,028 7,077 5,582 5,576 8.38%
Tax -2,301 -2,047 -1,000 -1,542 -4,672 -2,767 -3,178 -5.23%
NP 6,741 5,131 2,783 4,486 2,405 2,815 2,398 18.78%
-
NP to SH 3,250 2,648 1,279 2,593 2,405 2,815 2,398 5.19%
-
Tax Rate 25.45% 28.52% 26.43% 25.58% 66.02% 49.57% 56.99% -
Total Cost 31,205 37,079 24,947 35,741 38,717 24,275 23,497 4.83%
-
Net Worth 160,875 165,499 155,078 150,079 123,456 117,425 124,034 4.42%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 160,875 165,499 155,078 150,079 123,456 117,425 124,034 4.42%
NOSH 162,500 165,499 79,937 78,575 80,166 80,428 82,689 11.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 17.76% 12.16% 10.04% 11.15% 5.85% 10.39% 9.26% -
ROE 2.02% 1.60% 0.82% 1.73% 1.95% 2.40% 1.93% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.35 25.50 34.69 51.20 51.30 33.68 31.32 -4.77%
EPS 2.00 1.60 1.60 3.30 3.00 3.50 2.90 -5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.94 1.91 1.54 1.46 1.50 -6.68%
Adjusted Per Share Value based on latest NOSH - 78,575
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 8.86 9.85 6.47 9.39 9.60 6.32 6.04 6.58%
EPS 0.76 0.62 0.30 0.61 0.56 0.66 0.56 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.3863 0.362 0.3503 0.2882 0.2741 0.2895 4.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.56 0.55 0.59 0.58 0.57 0.67 0.62 -
P/RPS 2.40 2.16 1.70 1.13 1.11 1.99 1.98 3.25%
P/EPS 28.00 34.38 36.87 17.58 19.00 19.14 21.38 4.59%
EY 3.57 2.91 2.71 5.69 5.26 5.22 4.68 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.30 0.30 0.37 0.46 0.41 5.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 -
Price 0.72 0.54 0.64 0.56 0.52 0.55 0.64 -
P/RPS 3.08 2.12 1.84 1.09 1.01 1.63 2.04 7.10%
P/EPS 36.00 33.75 40.00 16.97 17.33 15.71 22.07 8.48%
EY 2.78 2.96 2.50 5.89 5.77 6.36 4.53 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.33 0.29 0.34 0.38 0.43 9.21%

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