[HIRO] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	298,545	182,046	167,897	120,086	152,140	169,038	127,602	15.21%
YoY %	63.99%	8.43%	39.81%	-21.07%	-10.00%	32.47%	-	-
Horiz. %	233.97%	142.67%	131.58%	94.11%	119.23%	132.47%	100.00%	-
PBT	66,602	35,940	34,832	17,629	27,387	24,352	24,441	18.17%
YoY %	85.31%	3.18%	97.58%	-35.63%	12.46%	-0.36%	-	-
Horiz. %	272.50%	147.05%	142.51%	72.13%	112.05%	99.64%	100.00%	-
Tax	-8,333	-2,902	-7,850	-6,953	-6,721	-13,202	-14,339	-8.64%
YoY %	-187.15%	63.03%	-12.90%	-3.45%	49.09%	7.93%	-	-
Horiz. %	58.11%	20.24%	54.75%	48.49%	46.87%	92.07%	100.00%	-
NP	58,269	33,038	26,982	10,676	20,666	11,150	10,102	33.89%
YoY %	76.37%	22.44%	152.74%	-48.34%	85.35%	10.37%	-	-
Horiz. %	576.81%	327.04%	267.10%	105.68%	204.57%	110.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,659	18,727	15,930	4,672	11,574	10,044	10,102	22.20%
YoY %	79.74%	17.56%	240.97%	-59.63%	15.23%	-0.57%	-	-
Horiz. %	333.19%	185.38%	157.69%	46.25%	114.57%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.51%	8.07%	22.54%	39.44%	24.54%	54.21%	58.67%	-
YoY %	55.02%	-64.20%	-42.85%	60.72%	-54.73%	-7.60%	-	-
Horiz. %	21.32%	13.75%	38.42%	67.22%	41.83%	92.40%	100.00%	-
Total Cost	240,276	149,008	140,915	109,410	131,474	157,888	117,500	12.65%
YoY %	61.25%	5.74%	28.80%	-16.78%	-16.73%	34.37%	-	-
Horiz. %	204.49%	126.82%	119.93%	93.11%	111.89%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,101	164,831	167,428	82,041	152,966	114,301	118,445	6.31%
YoY %	3.80%	-1.55%	104.08%	-46.37%	33.83%	-3.50%	-	-
Horiz. %	144.46%	139.16%	141.36%	69.27%	129.15%	96.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	10,217	6,541	6,441	3,056	6,353	10,313	7,274	5.82%
YoY %	56.20%	1.55%	110.77%	-51.90%	-38.40%	41.78%	-	-
Horiz. %	140.46%	89.92%	88.55%	42.01%	87.34%	141.78%	100.00%	-
Div Payout %	30.36%	34.93%	40.44%	65.41%	54.90%	102.68%	72.01%	-
YoY %	-13.08%	-13.63%	-38.17%	19.14%	-46.53%	42.59%	-	-
Horiz. %	42.16%	48.51%	56.16%	90.83%	76.24%	142.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	171,101	164,831	167,428	82,041	152,966	114,301	118,445	6.31%
YoY %	3.80%	-1.55%	104.08%	-46.37%	33.83%	-3.50%	-	-
Horiz. %	144.46%	139.16%	141.36%	69.27%	129.15%	96.50%	100.00%	-
NOSH	171,101	163,200	162,551	82,041	78,848	77,230	80,575	13.36%
YoY %	4.84%	0.40%	98.13%	4.05%	2.10%	-4.15%	-	-
Horiz. %	212.35%	202.54%	201.74%	101.82%	97.86%	95.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	19.52%	18.15%	16.07%	8.89%	13.58%	6.60%	7.92%	-
YoY %	7.55%	12.94%	80.76%	-34.54%	105.76%	-16.67%	-	-
Horiz. %	246.46%	229.17%	202.90%	112.25%	171.46%	83.33%	100.00%	-
ROE	19.67%	11.36%	9.51%	5.69%	7.57%	8.79%	8.53%	-
YoY %	73.15%	19.45%	67.14%	-24.83%	-13.88%	3.05%	-	-
Horiz. %	230.60%	133.18%	111.49%	66.71%	88.75%	103.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	174.48	111.55	103.29	146.37	192.95	218.87	158.36	1.62%
YoY %	56.41%	8.00%	-29.43%	-24.14%	-11.84%	38.21%	-	-
Horiz. %	110.18%	70.44%	65.22%	92.43%	121.84%	138.21%	100.00%	-
EPS	19.67	11.47	9.80	5.69	14.68	13.01	12.54	7.78%
YoY %	71.49%	17.04%	72.23%	-61.24%	12.84%	3.75%	-	-
Horiz. %	156.86%	91.47%	78.15%	45.37%	117.07%	103.75%	100.00%	-
DPS	5.97	4.00	4.00	3.72	8.06	13.35	9.00	-6.60%
YoY %	49.25%	0.00%	7.53%	-53.85%	-39.63%	48.33%	-	-
Horiz. %	66.33%	44.44%	44.44%	41.33%	89.56%	148.33%	100.00%	-
NAPS	1.00	1.01	1.03	1.00	1.94	1.48	1.47	-6.21%
YoY %	-0.99%	-1.94%	3.00%	-48.45%	31.08%	0.68%	-	-
Horiz. %	68.03%	68.71%	70.07%	68.03%	131.97%	100.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 82,041
RPS	69.68	42.49	39.19	28.03	35.51	39.45	29.78	15.21%
YoY %	63.99%	8.42%	39.81%	-21.06%	-9.99%	32.47%	-	-
Horiz. %	233.98%	142.68%	131.60%	94.12%	119.24%	132.47%	100.00%	-
EPS	7.86	4.37	3.72	1.09	2.70	2.34	2.36	22.19%
YoY %	79.86%	17.47%	241.28%	-59.63%	15.38%	-0.85%	-	-
Horiz. %	333.05%	185.17%	157.63%	46.19%	114.41%	99.15%	100.00%	-
DPS	2.38	1.53	1.50	0.71	1.48	2.41	1.70	5.76%
YoY %	55.56%	2.00%	111.27%	-52.03%	-38.59%	41.76%	-	-
Horiz. %	140.00%	90.00%	88.24%	41.76%	87.06%	141.76%	100.00%	-
NAPS	0.3994	0.3847	0.3908	0.1915	0.357	0.2668	0.2765	6.31%
YoY %	3.82%	-1.56%	104.07%	-46.36%	33.81%	-3.51%	-	-
Horiz. %	144.45%	139.13%	141.34%	69.26%	129.11%	96.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.15	0.87	0.50	0.58	0.56	0.54	0.50	-
P/RPS	0.66	0.78	0.48	0.40	0.29	0.25	0.32	12.81%
YoY %	-15.38%	62.50%	20.00%	37.93%	16.00%	-21.88%	-	-
Horiz. %	206.25%	243.75%	150.00%	125.00%	90.62%	78.12%	100.00%	-
P/EPS	5.85	7.58	5.10	10.18	3.82	4.15	3.99	6.58%
YoY %	-22.82%	48.63%	-49.90%	166.49%	-7.95%	4.01%	-	-
Horiz. %	146.62%	189.97%	127.82%	255.14%	95.74%	104.01%	100.00%	-
EY	17.11	13.19	19.60	9.82	26.21	24.08	25.07	-6.16%
YoY %	29.72%	-32.70%	99.59%	-62.53%	8.85%	-3.95%	-	-
Horiz. %	68.25%	52.61%	78.18%	39.17%	104.55%	96.05%	100.00%	-
DY	5.19	4.60	8.00	6.42	14.39	24.73	18.00	-18.71%
YoY %	12.83%	-42.50%	24.61%	-55.39%	-41.81%	37.39%	-	-
Horiz. %	28.83%	25.56%	44.44%	35.67%	79.94%	137.39%	100.00%	-
P/NAPS	1.15	0.86	0.49	0.58	0.29	0.36	0.34	22.50%
YoY %	33.72%	75.51%	-15.52%	100.00%	-19.44%	5.88%	-	-
Horiz. %	338.24%	252.94%	144.12%	170.59%	85.29%	105.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	18/11/09	25/11/08	29/11/07	27/11/06	28/11/05	24/11/04	-
Price	1.27	0.86	0.50	0.59	0.55	0.53	0.64	-
P/RPS	0.73	0.77	0.48	0.40	0.29	0.24	0.40	10.54%
YoY %	-5.19%	60.42%	20.00%	37.93%	20.83%	-40.00%	-	-
Horiz. %	182.50%	192.50%	120.00%	100.00%	72.50%	60.00%	100.00%	-
P/EPS	6.46	7.49	5.10	10.36	3.75	4.08	5.10	4.01%
YoY %	-13.75%	46.86%	-50.77%	176.27%	-8.09%	-20.00%	-	-
Horiz. %	126.67%	146.86%	100.00%	203.14%	73.53%	80.00%	100.00%	-
EY	15.49	13.34	19.60	9.65	26.69	24.54	19.59	-3.83%
YoY %	16.12%	-31.94%	103.11%	-63.84%	8.76%	25.27%	-	-
Horiz. %	79.07%	68.10%	100.05%	49.26%	136.24%	125.27%	100.00%	-
DY	4.70	4.65	8.00	6.31	14.65	25.20	14.06	-16.68%
YoY %	1.08%	-41.87%	26.78%	-56.93%	-41.87%	79.23%	-	-
Horiz. %	33.43%	33.07%	56.90%	44.88%	104.20%	179.23%	100.00%	-
P/NAPS	1.27	0.85	0.49	0.59	0.28	0.36	0.44	19.31%
YoY %	49.41%	73.47%	-16.95%	110.71%	-22.22%	-18.18%	-	-
Horiz. %	288.64%	193.18%	111.36%	134.09%	63.64%	81.82%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos