[HIRO] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
03-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -83.88%
YoY- -50.67%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 76,903 37,946 42,210 27,730 40,227 41,122 27,090 18.98%
PBT 19,159 9,042 7,178 3,783 6,028 7,077 5,582 22.80%
Tax -3,032 -2,301 -2,047 -1,000 -1,542 -4,672 -2,767 1.53%
NP 16,127 6,741 5,131 2,783 4,486 2,405 2,815 33.74%
-
NP to SH 8,779 3,250 2,648 1,279 2,593 2,405 2,815 20.86%
-
Tax Rate 15.83% 25.45% 28.52% 26.43% 25.58% 66.02% 49.57% -
Total Cost 60,776 31,205 37,079 24,947 35,741 38,717 24,275 16.51%
-
Net Worth 165,825 160,875 165,499 155,078 150,079 123,456 117,425 5.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 165,825 160,875 165,499 155,078 150,079 123,456 117,425 5.91%
NOSH 162,574 162,500 165,499 79,937 78,575 80,166 80,428 12.43%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.97% 17.76% 12.16% 10.04% 11.15% 5.85% 10.39% -
ROE 5.29% 2.02% 1.60% 0.82% 1.73% 1.95% 2.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 47.30 23.35 25.50 34.69 51.20 51.30 33.68 5.82%
EPS 5.40 2.00 1.60 1.60 3.30 3.00 3.50 7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 1.00 1.94 1.91 1.54 1.46 -5.79%
Adjusted Per Share Value based on latest NOSH - 79,937
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.95 8.86 9.85 6.47 9.39 9.60 6.32 18.99%
EPS 2.05 0.76 0.62 0.30 0.61 0.56 0.66 20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3755 0.3863 0.362 0.3503 0.2882 0.2741 5.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.87 0.56 0.55 0.59 0.58 0.57 0.67 -
P/RPS 1.84 2.40 2.16 1.70 1.13 1.11 1.99 -1.29%
P/EPS 16.11 28.00 34.38 36.87 17.58 19.00 19.14 -2.83%
EY 6.21 3.57 2.91 2.71 5.69 5.26 5.22 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.57 0.55 0.30 0.30 0.37 0.46 10.77%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 24/05/04 -
Price 0.88 0.72 0.54 0.64 0.56 0.52 0.55 -
P/RPS 1.86 3.08 2.12 1.84 1.09 1.01 1.63 2.22%
P/EPS 16.30 36.00 33.75 40.00 16.97 17.33 15.71 0.61%
EY 6.14 2.78 2.96 2.50 5.89 5.77 6.36 -0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.54 0.33 0.29 0.34 0.38 14.57%

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