[HIRO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.26%
YoY- 40.65%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 274,962 279,228 174,614 153,526 123,128 155,697 173,128 8.01%
PBT 71,761 58,013 37,464 30,409 16,395 24,197 29,093 16.23%
Tax -11,772 -7,080 -5,671 -7,772 -4,939 -5,865 -16,830 -5.78%
NP 59,989 50,933 31,793 22,637 11,456 18,332 12,263 30.27%
-
NP to SH 35,410 28,460 18,545 13,185 5,305 9,976 12,263 19.32%
-
Tax Rate 16.40% 12.20% 15.14% 25.56% 30.13% 24.24% 57.85% -
Total Cost 214,973 228,295 142,821 130,889 111,672 137,365 160,865 4.94%
-
Net Worth 200,624 177,105 171,712 164,257 76,400 152,800 119,325 9.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 10,217 6,541 6,441 6,209 5,516 12,025 -
Div Payout % - 35.90% 35.27% 48.85% 117.06% 55.30% 98.06% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 200,624 177,105 171,712 164,257 76,400 152,800 119,325 9.04%
NOSH 174,456 170,294 163,535 161,037 76,400 80,000 80,625 13.72%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.82% 18.24% 18.21% 14.74% 9.30% 11.77% 7.08% -
ROE 17.65% 16.07% 10.80% 8.03% 6.94% 6.53% 10.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.61 163.97 106.77 95.34 161.16 194.62 214.73 -5.02%
EPS 20.30 16.71 11.34 8.19 6.94 12.47 15.21 4.92%
DPS 0.00 6.00 4.00 4.00 8.13 6.90 15.00 -
NAPS 1.15 1.04 1.05 1.02 1.00 1.91 1.48 -4.11%
Adjusted Per Share Value based on latest NOSH - 163,535
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 64.18 65.17 40.76 35.83 28.74 36.34 40.41 8.01%
EPS 8.26 6.64 4.33 3.08 1.24 2.33 2.86 19.32%
DPS 0.00 2.38 1.53 1.50 1.45 1.29 2.81 -
NAPS 0.4683 0.4134 0.4008 0.3834 0.1783 0.3566 0.2785 9.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.98 1.00 0.73 0.53 0.65 0.56 0.55 -
P/RPS 1.26 0.61 0.68 0.56 0.40 0.29 0.26 30.07%
P/EPS 9.75 5.98 6.44 6.47 9.36 4.49 3.62 17.94%
EY 10.25 16.71 15.53 15.45 10.68 22.27 27.65 -15.23%
DY 0.00 6.00 5.48 7.55 12.50 12.31 27.27 -
P/NAPS 1.72 0.96 0.70 0.52 0.65 0.29 0.37 29.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 24/08/10 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 -
Price 0.76 1.13 0.80 0.53 0.57 0.52 0.52 -
P/RPS 0.48 0.69 0.75 0.56 0.35 0.27 0.24 12.24%
P/EPS 3.74 6.76 7.05 6.47 8.21 4.17 3.42 1.50%
EY 26.71 14.79 14.18 15.45 12.18 23.98 29.25 -1.50%
DY 0.00 5.31 5.00 7.55 14.26 13.26 28.85 -
P/NAPS 0.66 1.09 0.76 0.52 0.57 0.27 0.35 11.14%

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