[HIRO] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.27%
YoY- -63.27%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 76,745 45,987 45,032 30,181 38,113 49,207 32,975 15.11%
PBT 18,737 9,879 9,814 3,397 6,137 7,098 5,821 21.50%
Tax -3,119 -1,541 -2,333 -1,599 -1,809 -3,873 -3,577 -2.25%
NP 15,618 8,338 7,481 1,798 4,328 3,225 2,244 38.15%
-
NP to SH 8,685 4,579 4,348 764 2,080 3,225 2,244 25.28%
-
Tax Rate 16.65% 15.60% 23.77% 47.07% 29.48% 54.56% 61.45% -
Total Cost 61,127 37,649 37,551 28,383 33,785 45,982 30,731 12.13%
-
Net Worth 177,105 171,712 164,257 145,923 152,800 119,325 119,412 6.78%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,217 6,541 6,441 - 3,200 4,031 - -
Div Payout % 117.65% 142.86% 148.15% - 153.85% 125.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 177,105 171,712 164,257 145,923 152,800 119,325 119,412 6.78%
NOSH 170,294 163,535 161,037 76,400 80,000 80,625 80,142 13.37%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.35% 18.13% 16.61% 5.96% 11.36% 6.55% 6.81% -
ROE 4.90% 2.67% 2.65% 0.52% 1.36% 2.70% 1.88% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.07 28.12 27.96 39.50 47.64 61.03 41.15 1.52%
EPS 5.10 2.80 2.70 1.00 2.60 4.00 2.80 10.50%
DPS 6.00 4.00 4.00 0.00 4.00 5.00 0.00 -
NAPS 1.04 1.05 1.02 1.91 1.91 1.48 1.49 -5.81%
Adjusted Per Share Value based on latest NOSH - 76,400
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.91 10.73 10.51 7.04 8.90 11.49 7.70 15.09%
EPS 2.03 1.07 1.01 0.18 0.49 0.75 0.52 25.46%
DPS 2.38 1.53 1.50 0.00 0.75 0.94 0.00 -
NAPS 0.4134 0.4008 0.3834 0.3406 0.3566 0.2785 0.2787 6.78%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 0.73 0.53 0.65 0.56 0.55 0.60 -
P/RPS 2.22 2.60 1.90 1.65 1.18 0.90 1.46 7.23%
P/EPS 19.61 26.07 19.63 65.00 21.54 13.75 21.43 -1.46%
EY 5.10 3.84 5.09 1.54 4.64 7.27 4.67 1.47%
DY 6.00 5.48 7.55 0.00 7.14 9.09 0.00 -
P/NAPS 0.96 0.70 0.52 0.34 0.29 0.37 0.40 15.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 26/08/04 -
Price 1.13 0.80 0.53 0.57 0.52 0.52 0.51 -
P/RPS 2.51 2.84 1.90 1.44 1.09 0.85 1.24 12.46%
P/EPS 22.16 28.57 19.63 57.00 20.00 13.00 18.21 3.32%
EY 4.51 3.50 5.09 1.75 5.00 7.69 5.49 -3.22%
DY 5.31 5.00 7.55 0.00 7.69 9.62 0.00 -
P/NAPS 1.09 0.76 0.52 0.30 0.27 0.35 0.34 21.41%

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