[HIRO] YoY TTM Result on 31-Dec-2005 [#4]

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
TTM Result
Revenue	177,923	124,195	143,557	167,686	142,864	109,022	128,414	5.58%
YoY %	43.26%	-13.49%	-14.39%	17.37%	31.04%	-15.10%	-	-
Horiz. %	138.55%	96.71%	111.79%	130.58%	111.25%	84.90%	100.00%	-
PBT	35,535	20,597	21,380	26,207	26,321	23,316	33,259	1.10%
YoY %	72.53%	-3.66%	-18.42%	-0.43%	12.89%	-29.90%	-	-
Horiz. %	106.84%	61.93%	64.28%	78.80%	79.14%	70.10%	100.00%	-
Tax	-6,209	-5,991	-5,691	-11,059	-14,629	-13,491	-19,116	-17.07%
YoY %	-3.64%	-5.27%	48.54%	24.40%	-8.44%	29.43%	-	-
Horiz. %	32.48%	31.34%	29.77%	57.85%	76.53%	70.57%	100.00%	-
NP	29,326	14,606	15,689	15,148	11,692	9,825	14,143	12.91%
YoY %	100.78%	-6.90%	3.57%	29.56%	19.00%	-30.53%	-	-
Horiz. %	207.35%	103.27%	110.93%	107.11%	82.67%	69.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,712	8,232	7,935	10,933	11,692	9,825	14,143	3.81%
YoY %	115.16%	3.74%	-27.42%	-6.49%	19.00%	-30.53%	-	-
Horiz. %	125.24%	58.21%	56.11%	77.30%	82.67%	69.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.47%	29.09%	26.62%	42.20%	55.58%	57.86%	57.48%	-
YoY %	-39.94%	9.28%	-36.92%	-24.07%	-3.94%	0.66%	-	-
Horiz. %	30.39%	50.61%	46.31%	73.42%	96.69%	100.66%	100.00%	-
Total Cost	148,597	109,589	127,868	152,538	131,172	99,197	114,271	4.47%
YoY %	35.59%	-14.30%	-16.17%	16.29%	32.23%	-13.19%	-	-
Horiz. %	130.04%	95.90%	111.90%	133.49%	114.79%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,327	155,815	77,615	160,941	119,746	81,150	129,449	4.67%
YoY %	9.31%	100.75%	-51.77%	34.40%	47.56%	-37.31%	-	-
Horiz. %	131.58%	120.37%	59.96%	124.33%	92.50%	62.69%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	6,441	3,056	6,353	6,348	7,993	9,845	7,584	-2.68%
YoY %	110.77%	-51.90%	0.08%	-20.58%	-18.81%	29.81%	-	-
Horiz. %	84.93%	40.30%	83.77%	83.70%	105.39%	129.81%	100.00%	-
Div Payout %	36.37%	37.12%	80.07%	58.06%	68.37%	100.20%	53.62%	-
YoY %	-2.02%	-53.64%	37.91%	-15.08%	-31.77%	86.87%	-	-
Horiz. %	67.83%	69.23%	149.33%	108.28%	127.51%	186.87%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	170,327	155,815	77,615	160,941	119,746	81,150	129,449	4.67%
YoY %	9.31%	100.75%	-51.77%	34.40%	47.56%	-37.31%	-	-
Horiz. %	131.58%	120.37%	59.96%	124.33%	92.50%	62.69%	100.00%	-
NOSH	162,216	162,307	77,615	80,470	79,302	81,150	88,060	10.70%
YoY %	-0.06%	109.12%	-3.55%	1.47%	-2.28%	-7.85%	-	-
Horiz. %	184.21%	184.31%	88.14%	91.38%	90.05%	92.15%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	16.48%	11.76%	10.93%	9.03%	8.18%	9.01%	11.01%	-
YoY %	40.14%	7.59%	21.04%	10.39%	-9.21%	-18.17%	-	-
Horiz. %	149.68%	106.81%	99.27%	82.02%	74.30%	81.83%	100.00%	-
ROE	10.40%	5.28%	10.22%	6.79%	9.76%	12.11%	10.93%	-
YoY %	96.97%	-48.34%	50.52%	-30.43%	-19.41%	10.80%	-	-
Horiz. %	95.15%	48.31%	93.50%	62.12%	89.30%	110.80%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	109.68	76.52	184.96	208.38	180.15	134.35	145.82	-4.63%
YoY %	43.34%	-58.63%	-11.24%	15.67%	34.09%	-7.87%	-	-
Horiz. %	75.22%	52.48%	126.84%	142.90%	123.54%	92.13%	100.00%	-
EPS	10.92	5.07	10.22	13.59	14.74	12.11	16.06	-6.22%
YoY %	115.38%	-50.39%	-24.80%	-7.80%	21.72%	-24.60%	-	-
Horiz. %	68.00%	31.57%	63.64%	84.62%	91.78%	75.40%	100.00%	-
DPS	3.97	1.88	8.19	7.89	10.00	12.13	8.61	-12.09%
YoY %	111.17%	-77.05%	3.80%	-21.10%	-17.56%	40.88%	-	-
Horiz. %	46.11%	21.84%	95.12%	91.64%	116.14%	140.88%	100.00%	-
NAPS	1.05	0.96	1.00	2.00	1.51	1.00	1.47	-5.44%
YoY %	9.38%	-4.00%	-50.00%	32.45%	51.00%	-31.97%	-	-
Horiz. %	71.43%	65.31%	68.03%	136.05%	102.72%	68.03%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 80,470
RPS	41.53	28.99	33.51	39.14	33.35	25.45	29.97	5.58%
YoY %	43.26%	-13.49%	-14.38%	17.36%	31.04%	-15.08%	-	-
Horiz. %	138.57%	96.73%	111.81%	130.60%	111.28%	84.92%	100.00%	-
EPS	4.13	1.92	1.85	2.55	2.73	2.29	3.30	3.80%
YoY %	115.10%	3.78%	-27.45%	-6.59%	19.21%	-30.61%	-	-
Horiz. %	125.15%	58.18%	56.06%	77.27%	82.73%	69.39%	100.00%	-
DPS	1.50	0.71	1.48	1.48	1.87	2.30	1.77	-2.71%
YoY %	111.27%	-52.03%	0.00%	-20.86%	-18.70%	29.94%	-	-
Horiz. %	84.75%	40.11%	83.62%	83.62%	105.65%	129.94%	100.00%	-
NAPS	0.3976	0.3637	0.1812	0.3756	0.2795	0.1894	0.3021	4.68%
YoY %	9.32%	100.72%	-51.76%	34.38%	47.57%	-37.31%	-	-
Horiz. %	131.61%	120.39%	59.98%	124.33%	92.52%	62.69%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-	-
Price	0.51	0.61	0.60	0.55	0.67	0.70	0.00	-
P/RPS	0.46	0.80	0.32	0.26	0.37	0.52	0.00	-
YoY %	-42.50%	150.00%	23.08%	-29.73%	-28.85%	0.00%	-	-
Horiz. %	88.46%	153.85%	61.54%	50.00%	71.15%	100.00%	-	-
P/EPS	4.67	12.03	5.87	4.05	4.54	5.78	0.00	-
YoY %	-61.18%	104.94%	44.94%	-10.79%	-21.45%	0.00%	-	-
Horiz. %	80.80%	208.13%	101.56%	70.07%	78.55%	100.00%	-	-
EY	21.41	8.31	17.04	24.70	22.01	17.30	0.00	-
YoY %	157.64%	-51.23%	-31.01%	12.22%	27.23%	0.00%	-	-
Horiz. %	123.76%	48.03%	98.50%	142.77%	127.23%	100.00%	-	-
DY	7.79	3.09	13.64	14.34	14.93	17.33	0.00	-
YoY %	152.10%	-77.35%	-4.88%	-3.95%	-13.85%	0.00%	-	-
Horiz. %	44.95%	17.83%	78.71%	82.75%	86.15%	100.00%	-	-
P/NAPS	0.49	0.64	0.60	0.28	0.44	0.70	0.00	-
YoY %	-23.44%	6.67%	114.29%	-36.36%	-37.14%	0.00%	-	-
Horiz. %	70.00%	91.43%	85.71%	40.00%	62.86%	100.00%	-	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/02/08	01/03/07	30/03/06	28/03/05	27/02/04	27/02/03	-
Price	0.59	0.59	0.62	0.56	0.57	0.66	0.63	-
P/RPS	0.54	0.77	0.34	0.27	0.32	0.49	0.43	3.86%
YoY %	-29.87%	126.47%	25.93%	-15.62%	-34.69%	13.95%	-	-
Horiz. %	125.58%	179.07%	79.07%	62.79%	74.42%	113.95%	100.00%	-
P/EPS	5.40	11.63	6.06	4.12	3.87	5.45	3.92	5.47%
YoY %	-53.57%	91.91%	47.09%	6.46%	-28.99%	39.03%	-	-
Horiz. %	137.76%	296.68%	154.59%	105.10%	98.72%	139.03%	100.00%	-
EY	18.51	8.60	16.49	24.26	25.87	18.34	25.49	-5.18%
YoY %	115.23%	-47.85%	-32.03%	-6.22%	41.06%	-28.05%	-	-
Horiz. %	72.62%	33.74%	64.69%	95.17%	101.49%	71.95%	100.00%	-
DY	6.73	3.19	13.20	14.09	17.54	18.38	13.67	-11.13%
YoY %	110.97%	-75.83%	-6.32%	-19.67%	-4.57%	34.46%	-	-
Horiz. %	49.23%	23.34%	96.56%	103.07%	128.31%	134.46%	100.00%	-
P/NAPS	0.56	0.61	0.62	0.28	0.38	0.66	0.43	4.49%
YoY %	-8.20%	-1.61%	121.43%	-26.32%	-42.42%	53.49%	-	-
Horiz. %	130.23%	141.86%	144.19%	65.12%	88.37%	153.49%	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