[HIRO] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.05%
YoY- 576.51%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 38,784 40,136 24,874 27,530 29,875 22,080 11,172 -1.31%
PBT 9,189 7,334 5,454 4,753 3,817 9,815 3,030 -1.17%
Tax -1,781 -3,924 -3,634 -1,844 -3,387 -6,902 -123 -2.80%
NP 7,408 3,410 1,820 2,909 430 2,913 2,907 -0.98%
-
NP to SH 4,299 3,410 1,820 2,909 430 2,913 2,907 -0.41%
-
Tax Rate 19.38% 53.50% 66.63% 38.80% 88.73% 70.32% 4.06% -
Total Cost 31,376 36,726 23,054 24,621 29,445 19,167 8,265 -1.40%
-
Net Worth 160,941 119,746 81,150 129,449 72,904 63,610 64,164 -0.97%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 3,965 3,246 4,403 - - - -
Div Payout % - 116.28% 178.35% 151.36% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 160,941 119,746 81,150 129,449 72,904 63,610 64,164 -0.97%
NOSH 80,470 79,302 81,150 88,060 19,545 19,816 19,803 -1.47%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.10% 8.50% 7.32% 10.57% 1.44% 13.19% 26.02% -
ROE 2.67% 2.85% 2.24% 2.25% 0.59% 4.58% 4.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 48.20 50.61 30.65 31.26 152.85 111.42 56.41 0.16%
EPS 5.40 4.30 2.20 3.30 2.20 14.70 14.60 1.06%
DPS 0.00 5.00 4.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 1.51 1.00 1.47 3.73 3.21 3.24 0.51%
Adjusted Per Share Value based on latest NOSH - 88,060
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.05 9.37 5.81 6.43 6.97 5.15 2.61 -1.31%
EPS 1.00 0.80 0.42 0.68 0.10 0.68 0.68 -0.40%
DPS 0.00 0.93 0.76 1.03 0.00 0.00 0.00 -
NAPS 0.3756 0.2795 0.1894 0.3021 0.1702 0.1485 0.1498 -0.97%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.55 0.67 0.70 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.32 2.28 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.30 15.58 31.21 0.00 0.00 0.00 0.00 -100.00%
EY 9.71 6.42 3.20 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 7.46 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.70 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/03/06 28/03/05 27/02/04 27/02/03 28/02/02 28/02/01 01/03/00 -
Price 0.56 0.57 0.66 0.63 0.00 0.00 0.00 -
P/RPS 1.16 1.13 2.15 2.02 0.00 0.00 0.00 -100.00%
P/EPS 10.48 13.26 29.43 19.07 0.00 0.00 0.00 -100.00%
EY 9.54 7.54 3.40 5.24 0.00 0.00 0.00 -100.00%
DY 0.00 8.77 6.06 7.94 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.66 0.43 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