[HIRO] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -2.76%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 38,573 42,663 29,634 37,026 29,352 17,250 9,006 -1.53%
PBT 2,843 7,584 5,986 9,889 9,024 4,601 2,049 -0.34%
Tax -733 -4,361 -3,121 -6,008 -5,183 -1,288 0 -100.00%
NP 2,110 3,223 2,865 3,881 3,841 3,313 2,049 -0.03%
-
NP to SH 1,004 3,223 2,865 3,881 3,841 3,313 2,049 0.76%
-
Tax Rate 25.78% 57.50% 52.14% 60.75% 57.44% 27.99% 0.00% -
Total Cost 36,463 39,440 26,769 33,145 25,511 13,937 6,957 -1.74%
-
Net Worth 114,301 118,445 123,604 93,525 73,834 71,021 64,485 -0.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,316 4,028 3,274 3,181 - - - -100.00%
Div Payout % 230.77% 125.00% 114.29% 81.97% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 114,301 118,445 123,604 93,525 73,834 71,021 64,485 -0.60%
NOSH 77,230 80,575 81,857 63,622 19,901 19,838 19,902 -1.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.47% 7.55% 9.67% 10.48% 13.09% 19.21% 22.75% -
ROE 0.88% 2.72% 2.32% 4.15% 5.20% 4.66% 3.18% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 49.95 52.95 36.20 58.20 147.49 86.95 45.25 -0.10%
EPS 1.30 4.00 3.50 6.10 19.30 16.70 10.30 2.22%
DPS 3.00 5.00 4.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.47 1.51 1.47 3.71 3.58 3.24 0.83%
Adjusted Per Share Value based on latest NOSH - 63,622
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.00 9.96 6.92 8.64 6.85 4.03 2.10 -1.53%
EPS 0.23 0.75 0.67 0.91 0.90 0.77 0.48 0.78%
DPS 0.54 0.94 0.76 0.74 0.00 0.00 0.00 -100.00%
NAPS 0.2668 0.2765 0.2885 0.2183 0.1723 0.1658 0.1505 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.54 0.50 0.68 0.00 0.00 0.00 0.00 -
P/RPS 1.08 0.94 1.88 0.00 0.00 0.00 0.00 -100.00%
P/EPS 41.54 12.50 19.43 0.00 0.00 0.00 0.00 -100.00%
EY 2.41 8.00 5.15 0.00 0.00 0.00 0.00 -100.00%
DY 5.56 10.00 5.88 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.36 0.34 0.45 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 28/11/00 30/11/99 -
Price 0.53 0.64 0.62 0.66 0.00 0.00 0.00 -
P/RPS 1.06 1.21 1.71 1.13 0.00 0.00 0.00 -100.00%
P/EPS 40.77 16.00 17.71 10.82 0.00 0.00 0.00 -100.00%
EY 2.45 6.25 5.65 9.24 0.00 0.00 0.00 -100.00%
DY 5.66 7.81 6.45 7.58 0.00 0.00 0.00 -100.00%
P/NAPS 0.36 0.44 0.41 0.45 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