[HIRO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.92%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 69,088 73,094 53,777 46,345 31,974 35,016 38,573 10.19%
PBT 13,898 18,755 10,166 11,690 7,267 6,033 2,843 30.25%
Tax -1,730 -2,165 -912 -3,681 -3,603 -1,589 -733 15.37%
NP 12,168 16,590 9,254 8,009 3,664 4,444 2,110 33.89%
-
NP to SH 6,855 10,095 4,896 4,714 1,969 2,602 1,004 37.71%
-
Tax Rate 12.45% 11.54% 8.97% 31.49% 49.58% 26.34% 25.78% -
Total Cost 56,920 56,504 44,523 38,336 28,310 30,572 36,463 7.70%
-
Net Worth 197,081 181,367 164,831 167,428 152,597 152,966 114,301 9.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 6,563 3,153 2,316 -
Div Payout % - - - - 333.33% 121.21% 230.77% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 197,081 181,367 164,831 167,428 152,597 152,966 114,301 9.50%
NOSH 428,437 171,101 163,200 162,551 82,041 78,848 77,230 33.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.61% 22.70% 17.21% 17.28% 11.46% 12.69% 5.47% -
ROE 3.48% 5.57% 2.97% 2.82% 1.29% 1.70% 0.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.13 42.72 32.95 28.51 38.97 44.41 49.95 -17.16%
EPS 1.60 5.90 3.00 2.90 2.40 3.30 1.30 3.51%
DPS 0.00 0.00 0.00 0.00 8.00 4.00 3.00 -
NAPS 0.46 1.06 1.01 1.03 1.86 1.94 1.48 -17.68%
Adjusted Per Share Value based on latest NOSH - 163,200
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.13 17.06 12.55 10.82 7.46 8.17 9.00 10.20%
EPS 1.60 2.36 1.14 1.10 0.46 0.61 0.23 38.14%
DPS 0.00 0.00 0.00 0.00 1.53 0.74 0.54 -
NAPS 0.46 0.4233 0.3847 0.3908 0.3562 0.357 0.2668 9.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.585 1.15 0.87 0.50 0.58 0.56 0.54 -
P/RPS 3.63 2.69 2.64 1.75 1.49 1.26 1.08 22.37%
P/EPS 36.56 19.49 29.00 17.24 24.17 16.97 41.54 -2.10%
EY 2.74 5.13 3.45 5.80 4.14 5.89 2.41 2.16%
DY 0.00 0.00 0.00 0.00 13.79 7.14 5.56 -
P/NAPS 1.27 1.08 0.86 0.49 0.31 0.29 0.36 23.36%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 18/11/10 18/11/09 25/11/08 29/11/07 27/11/06 28/11/05 -
Price 0.95 1.27 0.86 0.50 0.59 0.55 0.53 -
P/RPS 5.89 2.97 2.61 1.75 1.51 1.24 1.06 33.06%
P/EPS 59.38 21.53 28.67 17.24 24.58 16.67 40.77 6.46%
EY 1.68 4.65 3.49 5.80 4.07 6.00 2.45 -6.09%
DY 0.00 0.00 0.00 0.00 13.56 7.27 5.66 -
P/NAPS 2.07 1.20 0.85 0.49 0.32 0.28 0.36 33.83%

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