[HIRO] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	270,956	298,545	182,046	167,897	120,086	152,140	169,038	8.17%
YoY %	-9.24%	63.99%	8.43%	39.81%	-21.07%	-10.00%	-	-
Horiz. %	160.29%	176.61%	107.70%	99.33%	71.04%	90.00%	100.00%	-
PBT	66,904	66,602	35,940	34,832	17,629	27,387	24,352	18.33%
YoY %	0.45%	85.31%	3.18%	97.58%	-35.63%	12.46%	-	-
Horiz. %	274.74%	273.50%	147.59%	143.04%	72.39%	112.46%	100.00%	-
Tax	-11,337	-8,333	-2,902	-7,850	-6,953	-6,721	-13,202	-2.50%
YoY %	-36.05%	-187.15%	63.03%	-12.90%	-3.45%	49.09%	-	-
Horiz. %	85.87%	63.12%	21.98%	59.46%	52.67%	50.91%	100.00%	-
NP	55,567	58,269	33,038	26,982	10,676	20,666	11,150	30.67%
YoY %	-4.64%	76.37%	22.44%	152.74%	-48.34%	85.35%	-	-
Horiz. %	498.36%	522.59%	296.30%	241.99%	95.75%	185.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,170	33,659	18,727	15,930	4,672	11,574	10,044	21.40%
YoY %	-4.42%	79.74%	17.56%	240.97%	-59.63%	15.23%	-	-
Horiz. %	320.29%	335.12%	186.45%	158.60%	46.52%	115.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.95%	12.51%	8.07%	22.54%	39.44%	24.54%	54.21%	-
YoY %	35.49%	55.02%	-64.20%	-42.85%	60.72%	-54.73%	-	-
Horiz. %	31.27%	23.08%	14.89%	41.58%	72.75%	45.27%	100.00%	-
Total Cost	215,389	240,276	149,008	140,915	109,410	131,474	157,888	5.30%
YoY %	-10.36%	61.25%	5.74%	28.80%	-16.78%	-16.73%	-	-
Horiz. %	136.42%	152.18%	94.38%	89.25%	69.30%	83.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,081	171,101	164,831	167,428	82,041	152,966	114,301	9.50%
YoY %	15.18%	3.80%	-1.55%	104.08%	-46.37%	33.83%	-	-
Horiz. %	172.42%	149.69%	144.21%	146.48%	71.78%	133.83%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	10,217	6,541	6,441	3,056	6,353	10,313	-
YoY %	-	56.20%	1.55%	110.77%	-51.90%	-38.40%	-	-
Horiz. %	-	99.07%	63.42%	62.46%	29.63%	61.60%	100.00%	-
Div Payout %	-	30.36%	34.93%	40.44%	65.41%	54.90%	102.68%	-
YoY %	-	-13.08%	-13.63%	-38.17%	19.14%	-46.53%	-	-
Horiz. %	-	29.57%	34.02%	39.38%	63.70%	53.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	197,081	171,101	164,831	167,428	82,041	152,966	114,301	9.50%
YoY %	15.18%	3.80%	-1.55%	104.08%	-46.37%	33.83%	-	-
Horiz. %	172.42%	149.69%	144.21%	146.48%	71.78%	133.83%	100.00%	-
NOSH	428,437	171,101	163,200	162,551	82,041	78,848	77,230	33.03%
YoY %	150.40%	4.84%	0.40%	98.13%	4.05%	2.10%	-	-
Horiz. %	554.75%	221.55%	211.32%	210.48%	106.23%	102.10%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	20.51%	19.52%	18.15%	16.07%	8.89%	13.58%	6.60%	-
YoY %	5.07%	7.55%	12.94%	80.76%	-34.54%	105.76%	-	-
Horiz. %	310.76%	295.76%	275.00%	243.48%	134.70%	205.76%	100.00%	-
ROE	16.32%	19.67%	11.36%	9.51%	5.69%	7.57%	8.79%	-
YoY %	-17.03%	73.15%	19.45%	67.14%	-24.83%	-13.88%	-	-
Horiz. %	185.67%	223.78%	129.24%	108.19%	64.73%	86.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	63.24	174.48	111.55	103.29	146.37	192.95	218.87	-18.68%
YoY %	-63.76%	56.41%	8.00%	-29.43%	-24.14%	-11.84%	-	-
Horiz. %	28.89%	79.72%	50.97%	47.19%	66.88%	88.16%	100.00%	-
EPS	7.51	19.67	11.47	9.80	5.69	14.68	13.01	-8.74%
YoY %	-61.82%	71.49%	17.04%	72.23%	-61.24%	12.84%	-	-
Horiz. %	57.72%	151.19%	88.16%	75.33%	43.74%	112.84%	100.00%	-
DPS	0.00	5.97	4.00	4.00	3.72	8.06	13.35	-
YoY %	0.00%	49.25%	0.00%	7.53%	-53.85%	-39.63%	-	-
Horiz. %	0.00%	44.72%	29.96%	29.96%	27.87%	60.37%	100.00%	-
NAPS	0.46	1.00	1.01	1.03	1.00	1.94	1.48	-17.68%
YoY %	-54.00%	-0.99%	-1.94%	3.00%	-48.45%	31.08%	-	-
Horiz. %	31.08%	67.57%	68.24%	69.59%	67.57%	131.08%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 163,200
RPS	63.24	69.68	42.49	39.19	28.03	35.51	39.45	8.17%
YoY %	-9.24%	63.99%	8.42%	39.81%	-21.06%	-9.99%	-	-
Horiz. %	160.30%	176.63%	107.71%	99.34%	71.05%	90.01%	100.00%	-
EPS	7.51	7.86	4.37	3.72	1.09	2.70	2.34	21.44%
YoY %	-4.45%	79.86%	17.47%	241.28%	-59.63%	15.38%	-	-
Horiz. %	320.94%	335.90%	186.75%	158.97%	46.58%	115.38%	100.00%	-
DPS	0.00	2.38	1.53	1.50	0.71	1.48	2.41	-
YoY %	0.00%	55.56%	2.00%	111.27%	-52.03%	-38.59%	-	-
Horiz. %	0.00%	98.76%	63.49%	62.24%	29.46%	61.41%	100.00%	-
NAPS	0.46	0.3994	0.3847	0.3908	0.1915	0.357	0.2668	9.49%
YoY %	15.17%	3.82%	-1.56%	104.07%	-46.36%	33.81%	-	-
Horiz. %	172.41%	149.70%	144.19%	146.48%	71.78%	133.81%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.585	1.15	0.87	0.50	0.58	0.56	0.54	-
P/RPS	0.93	0.66	0.78	0.48	0.40	0.29	0.25	24.46%
YoY %	40.91%	-15.38%	62.50%	20.00%	37.93%	16.00%	-	-
Horiz. %	372.00%	264.00%	312.00%	192.00%	160.00%	116.00%	100.00%	-
P/EPS	7.79	5.85	7.58	5.10	10.18	3.82	4.15	11.06%
YoY %	33.16%	-22.82%	48.63%	-49.90%	166.49%	-7.95%	-	-
Horiz. %	187.71%	140.96%	182.65%	122.89%	245.30%	92.05%	100.00%	-
EY	12.84	17.11	13.19	19.60	9.82	26.21	24.08	-9.94%
YoY %	-24.96%	29.72%	-32.70%	99.59%	-62.53%	8.85%	-	-
Horiz. %	53.32%	71.05%	54.78%	81.40%	40.78%	108.85%	100.00%	-
DY	0.00	5.19	4.60	8.00	6.42	14.39	24.73	-
YoY %	0.00%	12.83%	-42.50%	24.61%	-55.39%	-41.81%	-	-
Horiz. %	0.00%	20.99%	18.60%	32.35%	25.96%	58.19%	100.00%	-
P/NAPS	1.27	1.15	0.86	0.49	0.58	0.29	0.36	23.36%
YoY %	10.43%	33.72%	75.51%	-15.52%	100.00%	-19.44%	-	-
Horiz. %	352.78%	319.44%	238.89%	136.11%	161.11%	80.56%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	16/11/11	18/11/10	18/11/09	25/11/08	29/11/07	27/11/06	28/11/05	-
Price	0.95	1.27	0.86	0.50	0.59	0.55	0.53	-
P/RPS	1.50	0.73	0.77	0.48	0.40	0.29	0.24	35.70%
YoY %	105.48%	-5.19%	60.42%	20.00%	37.93%	20.83%	-	-
Horiz. %	625.00%	304.17%	320.83%	200.00%	166.67%	120.83%	100.00%	-
P/EPS	12.65	6.46	7.49	5.10	10.36	3.75	4.08	20.74%
YoY %	95.82%	-13.75%	46.86%	-50.77%	176.27%	-8.09%	-	-
Horiz. %	310.05%	158.33%	183.58%	125.00%	253.92%	91.91%	100.00%	-
EY	7.90	15.49	13.34	19.60	9.65	26.69	24.54	-17.20%
YoY %	-49.00%	16.12%	-31.94%	103.11%	-63.84%	8.76%	-	-
Horiz. %	32.19%	63.12%	54.36%	79.87%	39.32%	108.76%	100.00%	-
DY	0.00	4.70	4.65	8.00	6.31	14.65	25.20	-
YoY %	0.00%	1.08%	-41.87%	26.78%	-56.93%	-41.87%	-	-
Horiz. %	0.00%	18.65%	18.45%	31.75%	25.04%	58.13%	100.00%	-
P/NAPS	2.07	1.27	0.85	0.49	0.59	0.28	0.36	33.83%
YoY %	62.99%	49.41%	73.47%	-16.95%	110.71%	-22.22%	-	-
Horiz. %	575.00%	352.78%	236.11%	136.11%	163.89%	77.78%	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