[HIRO] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.86%
YoY- -18.32%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 123,128 155,697 173,128 114,573 119,070 123,085 86,366 6.08%
PBT 16,395 24,197 29,093 22,843 26,518 31,455 27,338 -8.16%
Tax -4,939 -5,865 -16,830 -13,099 -14,588 -19,833 -15,957 -17.74%
NP 11,456 18,332 12,263 9,744 11,930 11,622 11,381 0.10%
-
NP to SH 5,305 9,976 12,263 9,744 11,930 11,622 11,381 -11.94%
-
Tax Rate 30.13% 24.24% 57.85% 57.34% 55.01% 63.05% 58.37% -
Total Cost 111,672 137,365 160,865 104,829 107,140 111,463 74,985 6.85%
-
Net Worth 76,400 152,800 119,325 119,412 123,850 79,422 69,122 1.68%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,209 5,516 12,025 6,520 10,909 1,577 - -
Div Payout % 117.06% 55.30% 98.06% 66.92% 91.44% 13.58% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 76,400 152,800 119,325 119,412 123,850 79,422 69,122 1.68%
NOSH 76,400 80,000 80,625 80,142 83,121 19,855 19,805 25.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.30% 11.77% 7.08% 8.50% 10.02% 9.44% 13.18% -
ROE 6.94% 6.53% 10.28% 8.16% 9.63% 14.63% 16.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 161.16 194.62 214.73 142.96 143.25 619.90 436.07 -15.28%
EPS 6.94 12.47 15.21 12.16 14.35 58.53 57.46 -29.68%
DPS 8.13 6.90 15.00 8.14 13.12 8.00 0.00 -
NAPS 1.00 1.91 1.48 1.49 1.49 4.00 3.49 -18.79%
Adjusted Per Share Value based on latest NOSH - 80,142
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.74 36.34 40.41 26.74 27.79 28.73 20.16 6.08%
EPS 1.24 2.33 2.86 2.27 2.78 2.71 2.66 -11.93%
DPS 1.45 1.29 2.81 1.52 2.55 0.37 0.00 -
NAPS 0.1783 0.3566 0.2785 0.2787 0.2891 0.1854 0.1613 1.68%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.65 0.56 0.55 0.60 0.63 0.00 0.00 -
P/RPS 0.40 0.29 0.26 0.42 0.44 0.00 0.00 -
P/EPS 9.36 4.49 3.62 4.93 4.39 0.00 0.00 -
EY 10.68 22.27 27.65 20.26 22.78 0.00 0.00 -
DY 12.50 12.31 27.27 13.56 20.83 0.00 0.00 -
P/NAPS 0.65 0.29 0.37 0.40 0.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 26/08/05 26/08/04 27/08/03 28/08/02 28/08/01 -
Price 0.57 0.52 0.52 0.51 0.68 0.00 0.00 -
P/RPS 0.35 0.27 0.24 0.36 0.47 0.00 0.00 -
P/EPS 8.21 4.17 3.42 4.19 4.74 0.00 0.00 -
EY 12.18 23.98 29.25 23.84 21.11 0.00 0.00 -
DY 14.26 13.26 28.85 15.95 19.30 0.00 0.00 -
P/NAPS 0.57 0.27 0.35 0.34 0.46 0.00 0.00 -

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