[HIRO] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.67%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 120,086 152,140 169,038 127,602 111,678 130,759 98,468 3.36%
PBT 17,629 27,387 24,352 24,441 22,615 32,320 31,761 -9.34%
Tax -6,953 -6,721 -13,202 -14,339 -11,701 -20,658 -19,852 -16.03%
NP 10,676 20,666 11,150 10,102 10,914 11,662 11,909 -1.80%
-
NP to SH 4,672 11,574 10,044 10,102 10,914 11,662 11,909 -14.43%
-
Tax Rate 39.44% 24.54% 54.21% 58.67% 51.74% 63.92% 62.50% -
Total Cost 109,410 131,474 157,888 117,500 100,764 119,097 86,559 3.97%
-
Net Worth 82,041 152,966 114,301 118,445 123,604 63,622 73,834 1.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,056 6,353 10,313 7,274 11,002 3,962 - -
Div Payout % 65.41% 54.90% 102.68% 72.01% 100.81% 33.98% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 82,041 152,966 114,301 118,445 123,604 63,622 73,834 1.77%
NOSH 82,041 78,848 77,230 80,575 81,857 63,622 19,901 26.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.89% 13.58% 6.60% 7.92% 9.77% 8.92% 12.09% -
ROE 5.69% 7.57% 8.79% 8.53% 8.83% 18.33% 16.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 146.37 192.95 218.87 158.36 136.43 205.52 494.78 -18.36%
EPS 5.69 14.68 13.01 12.54 13.33 18.33 59.84 -32.42%
DPS 3.72 8.06 13.35 9.00 13.44 6.23 0.00 -
NAPS 1.00 1.94 1.48 1.47 1.51 1.00 3.71 -19.62%
Adjusted Per Share Value based on latest NOSH - 80,575
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 28.03 35.51 39.45 29.78 26.07 30.52 22.98 3.36%
EPS 1.09 2.70 2.34 2.36 2.55 2.72 2.78 -14.44%
DPS 0.71 1.48 2.41 1.70 2.57 0.92 0.00 -
NAPS 0.1915 0.357 0.2668 0.2765 0.2885 0.1485 0.1723 1.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.58 0.56 0.54 0.50 0.68 0.00 0.00 -
P/RPS 0.40 0.29 0.25 0.32 0.50 0.00 0.00 -
P/EPS 10.18 3.82 4.15 3.99 5.10 0.00 0.00 -
EY 9.82 26.21 24.08 25.07 19.61 0.00 0.00 -
DY 6.42 14.39 24.73 18.00 19.77 0.00 0.00 -
P/NAPS 0.58 0.29 0.36 0.34 0.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 28/11/05 24/11/04 27/11/03 17/01/03 29/11/01 -
Price 0.59 0.55 0.53 0.64 0.62 0.66 0.00 -
P/RPS 0.40 0.29 0.24 0.40 0.45 0.32 0.00 -
P/EPS 10.36 3.75 4.08 5.10 4.65 3.60 0.00 -
EY 9.65 26.69 24.54 19.59 21.50 27.77 0.00 -
DY 6.31 14.65 25.20 14.06 21.68 9.44 0.00 -
P/NAPS 0.59 0.28 0.36 0.44 0.41 0.66 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