[HIRO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.24%
YoY- -22.29%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 131,060 166,791 156,896 110,217 124,930 113,824 74,513 9.86%
PBT 19,135 25,158 27,816 23,322 30,102 29,072 22,983 -3.00%
Tax -5,149 -7,929 -16,534 -13,080 -16,923 -18,688 -12,090 -13.25%
NP 13,986 17,229 11,282 10,242 13,179 10,384 10,893 4.25%
-
NP to SH 6,621 11,121 11,282 10,242 13,179 10,384 10,893 -7.95%
-
Tax Rate 26.91% 31.52% 59.44% 56.08% 56.22% 64.28% 52.60% -
Total Cost 117,074 149,562 145,614 99,975 111,751 103,440 63,620 10.69%
-
Net Worth 79,937 150,079 123,456 117,425 124,034 59,680 66,501 3.11%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,353 6,348 7,993 9,845 7,584 1,577 - -
Div Payout % 95.97% 57.08% 70.86% 96.13% 57.55% 15.20% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 79,937 150,079 123,456 117,425 124,034 59,680 66,501 3.11%
NOSH 79,937 78,575 80,166 80,428 82,689 19,893 19,851 26.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.67% 10.33% 7.19% 9.29% 10.55% 9.12% 14.62% -
ROE 8.28% 7.41% 9.14% 8.72% 10.63% 17.40% 16.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 163.95 212.27 195.71 137.04 151.08 572.17 375.36 -12.88%
EPS 8.28 14.15 14.07 12.73 15.94 52.20 54.87 -27.02%
DPS 7.95 8.08 10.00 12.24 9.17 8.00 0.00 -
NAPS 1.00 1.91 1.54 1.46 1.50 3.00 3.35 -18.24%
Adjusted Per Share Value based on latest NOSH - 80,428
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.59 38.93 36.62 25.73 29.16 26.57 17.39 9.86%
EPS 1.55 2.60 2.63 2.39 3.08 2.42 2.54 -7.89%
DPS 1.48 1.48 1.87 2.30 1.77 0.37 0.00 -
NAPS 0.1866 0.3503 0.2882 0.2741 0.2895 0.1393 0.1552 3.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.59 0.58 0.57 0.67 0.62 0.00 0.00 -
P/RPS 0.36 0.27 0.29 0.49 0.41 0.00 0.00 -
P/EPS 7.12 4.10 4.05 5.26 3.89 0.00 0.00 -
EY 14.04 24.40 24.69 19.01 25.71 0.00 0.00 -
DY 13.47 13.93 17.54 18.27 14.79 0.00 0.00 -
P/NAPS 0.59 0.30 0.37 0.46 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/08/07 30/05/06 26/05/05 24/05/04 29/05/03 31/05/02 29/05/01 -
Price 0.64 0.56 0.52 0.55 0.64 0.00 0.00 -
P/RPS 0.39 0.26 0.27 0.40 0.42 0.00 0.00 -
P/EPS 7.73 3.96 3.69 4.32 4.02 0.00 0.00 -
EY 12.94 25.27 27.06 23.15 24.90 0.00 0.00 -
DY 12.42 14.43 19.23 22.26 14.33 0.00 0.00 -
P/NAPS 0.64 0.29 0.34 0.38 0.43 0.00 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