[HIRO] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -68.87%
YoY- -68.85%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 46,345 31,974 35,016 38,573 42,663 29,634 37,026 3.80%
PBT 11,690 7,267 6,033 2,843 7,584 5,986 9,889 2.82%
Tax -3,681 -3,603 -1,589 -733 -4,361 -3,121 -6,008 -7.83%
NP 8,009 3,664 4,444 2,110 3,223 2,865 3,881 12.82%
-
NP to SH 4,714 1,969 2,602 1,004 3,223 2,865 3,881 3.29%
-
Tax Rate 31.49% 49.58% 26.34% 25.78% 57.50% 52.14% 60.75% -
Total Cost 38,336 28,310 30,572 36,463 39,440 26,769 33,145 2.45%
-
Net Worth 167,428 152,597 152,966 114,301 118,445 123,604 93,525 10.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 6,563 3,153 2,316 4,028 3,274 3,181 -
Div Payout % - 333.33% 121.21% 230.77% 125.00% 114.29% 81.97% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 167,428 152,597 152,966 114,301 118,445 123,604 93,525 10.18%
NOSH 162,551 82,041 78,848 77,230 80,575 81,857 63,622 16.90%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.28% 11.46% 12.69% 5.47% 7.55% 9.67% 10.48% -
ROE 2.82% 1.29% 1.70% 0.88% 2.72% 2.32% 4.15% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.51 38.97 44.41 49.95 52.95 36.20 58.20 -11.20%
EPS 2.90 2.40 3.30 1.30 4.00 3.50 6.10 -11.64%
DPS 0.00 8.00 4.00 3.00 5.00 4.00 5.00 -
NAPS 1.03 1.86 1.94 1.48 1.47 1.51 1.47 -5.75%
Adjusted Per Share Value based on latest NOSH - 77,230
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.82 7.46 8.17 9.00 9.96 6.92 8.64 3.81%
EPS 1.10 0.46 0.61 0.23 0.75 0.67 0.91 3.20%
DPS 0.00 1.53 0.74 0.54 0.94 0.76 0.74 -
NAPS 0.3908 0.3562 0.357 0.2668 0.2765 0.2885 0.2183 10.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.50 0.58 0.56 0.54 0.50 0.68 0.00 -
P/RPS 1.75 1.49 1.26 1.08 0.94 1.88 0.00 -
P/EPS 17.24 24.17 16.97 41.54 12.50 19.43 0.00 -
EY 5.80 4.14 5.89 2.41 8.00 5.15 0.00 -
DY 0.00 13.79 7.14 5.56 10.00 5.88 0.00 -
P/NAPS 0.49 0.31 0.29 0.36 0.34 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 -
Price 0.50 0.59 0.55 0.53 0.64 0.62 0.66 -
P/RPS 1.75 1.51 1.24 1.06 1.21 1.71 1.13 7.55%
P/EPS 17.24 24.58 16.67 40.77 16.00 17.71 10.82 8.06%
EY 5.80 4.07 6.00 2.45 6.25 5.65 9.24 -7.46%
DY 0.00 13.56 7.27 5.66 7.81 6.45 7.58 -
P/NAPS 0.49 0.32 0.28 0.36 0.44 0.41 0.45 1.42%

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