[HIRO] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.09%
YoY- 93.26%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 287,010 209,513 177,923 124,195 143,557 167,686 142,864 12.32%
PBT 73,461 39,038 35,535 20,597 21,380 26,207 26,321 18.64%
Tax -11,321 -4,771 -6,209 -5,991 -5,691 -11,059 -14,629 -4.18%
NP 62,140 34,267 29,326 14,606 15,689 15,148 11,692 32.08%
-
NP to SH 36,381 18,825 17,712 8,232 7,935 10,933 11,692 20.81%
-
Tax Rate 15.41% 12.22% 17.47% 29.09% 26.62% 42.20% 55.58% -
Total Cost 224,870 175,246 148,597 109,589 127,868 152,538 131,172 9.39%
-
Net Worth 190,278 171,091 170,327 155,815 77,615 160,941 119,746 8.02%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,217 6,541 6,441 3,056 6,353 6,348 7,993 4.17%
Div Payout % 28.09% 34.75% 36.37% 37.12% 80.07% 58.06% 68.37% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 190,278 171,091 170,327 155,815 77,615 160,941 119,746 8.02%
NOSH 172,980 162,944 162,216 162,307 77,615 80,470 79,302 13.87%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.65% 16.36% 16.48% 11.76% 10.93% 9.03% 8.18% -
ROE 19.12% 11.00% 10.40% 5.28% 10.22% 6.79% 9.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 165.92 128.58 109.68 76.52 184.96 208.38 180.15 -1.36%
EPS 21.03 11.55 10.92 5.07 10.22 13.59 14.74 6.09%
DPS 5.91 4.00 3.97 1.88 8.19 7.89 10.00 -8.38%
NAPS 1.10 1.05 1.05 0.96 1.00 2.00 1.51 -5.14%
Adjusted Per Share Value based on latest NOSH - 172,980
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 66.99 48.90 41.53 28.99 33.51 39.14 33.35 12.32%
EPS 8.49 4.39 4.13 1.92 1.85 2.55 2.73 20.80%
DPS 2.38 1.53 1.50 0.71 1.48 1.48 1.87 4.09%
NAPS 0.4441 0.3993 0.3976 0.3637 0.1812 0.3756 0.2795 8.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.52 0.86 0.51 0.61 0.60 0.55 0.67 -
P/RPS 0.92 0.67 0.46 0.80 0.32 0.26 0.37 16.38%
P/EPS 7.23 7.44 4.67 12.03 5.87 4.05 4.54 8.06%
EY 13.84 13.43 21.41 8.31 17.04 24.70 22.01 -7.43%
DY 3.89 4.65 7.79 3.09 13.64 14.34 14.93 -20.07%
P/NAPS 1.38 0.82 0.49 0.64 0.60 0.28 0.44 20.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 -
Price 1.78 0.86 0.59 0.59 0.62 0.56 0.57 -
P/RPS 1.07 0.67 0.54 0.77 0.34 0.27 0.32 22.27%
P/EPS 8.46 7.44 5.40 11.63 6.06 4.12 3.87 13.91%
EY 11.82 13.43 18.51 8.60 16.49 24.26 25.87 -12.23%
DY 3.32 4.65 6.73 3.19 13.20 14.09 17.54 -24.21%
P/NAPS 1.62 0.82 0.56 0.61 0.62 0.28 0.38 27.32%

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