[HIRO] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	248,470	173,659	138,675	131,060	166,791	156,896	110,217	14.50%
YoY %	43.08%	25.23%	5.81%	-21.42%	6.31%	42.35%	-	-
Horiz. %	225.44%	157.56%	125.82%	118.91%	151.33%	142.35%	100.00%	-
PBT	49,155	37,399	23,992	19,135	25,158	27,816	23,322	13.22%
YoY %	31.43%	55.88%	25.38%	-23.94%	-9.56%	19.27%	-	-
Horiz. %	210.77%	160.36%	102.87%	82.05%	107.87%	119.27%	100.00%	-
Tax	-5,502	-6,463	-7,038	-5,149	-7,929	-16,534	-13,080	-13.43%
YoY %	14.87%	8.17%	-36.69%	35.06%	52.04%	-26.41%	-	-
Horiz. %	42.06%	49.41%	53.81%	39.37%	60.62%	126.41%	100.00%	-
NP	43,653	30,936	16,954	13,986	17,229	11,282	10,242	27.31%
YoY %	41.11%	82.47%	21.22%	-18.82%	52.71%	10.15%	-	-
Horiz. %	426.22%	302.05%	165.53%	136.56%	168.22%	110.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,354	18,314	9,601	6,621	11,121	11,282	10,242	15.52%
YoY %	32.98%	90.75%	45.01%	-40.46%	-1.43%	10.15%	-	-
Horiz. %	237.79%	178.81%	93.74%	64.65%	108.58%	110.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.19%	17.28%	29.33%	26.91%	31.52%	59.44%	56.08%	-
YoY %	-35.24%	-41.08%	8.99%	-14.63%	-46.97%	5.99%	-	-
Horiz. %	19.95%	30.81%	52.30%	47.99%	56.21%	105.99%	100.00%	-
Total Cost	204,817	142,723	121,721	117,074	149,562	145,614	99,975	12.69%
YoY %	43.51%	17.25%	3.97%	-21.72%	2.71%	45.65%	-	-
Horiz. %	204.87%	142.76%	121.75%	117.10%	149.60%	145.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,825	160,875	165,499	79,937	150,079	123,456	117,425	5.91%
YoY %	3.08%	-2.79%	107.04%	-46.74%	21.56%	5.14%	-	-
Horiz. %	141.22%	137.00%	140.94%	68.07%	127.81%	105.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	6,541	6,441	3,056	6,353	6,348	7,993	9,845	-6.58%
YoY %	1.55%	110.77%	-51.90%	0.08%	-20.58%	-18.81%	-	-
Horiz. %	66.44%	65.42%	31.04%	64.53%	64.48%	81.19%	100.00%	-
Div Payout %	26.86%	35.17%	31.83%	95.97%	57.08%	70.86%	96.13%	-
YoY %	-23.63%	10.49%	-66.83%	68.13%	-19.45%	-26.29%	-	-
Horiz. %	27.94%	36.59%	33.11%	99.83%	59.38%	73.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	165,825	160,875	165,499	79,937	150,079	123,456	117,425	5.91%
YoY %	3.08%	-2.79%	107.04%	-46.74%	21.56%	5.14%	-	-
Horiz. %	141.22%	137.00%	140.94%	68.07%	127.81%	105.14%	100.00%	-
NOSH	162,574	162,500	165,499	79,937	78,575	80,166	80,428	12.43%
YoY %	0.05%	-1.81%	107.04%	1.73%	-1.98%	-0.33%	-	-
Horiz. %	202.14%	202.04%	205.77%	99.39%	97.70%	99.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	17.57%	17.81%	12.23%	10.67%	10.33%	7.19%	9.29%	-
YoY %	-1.35%	45.63%	14.62%	3.29%	43.67%	-22.60%	-	-
Horiz. %	189.13%	191.71%	131.65%	114.85%	111.19%	77.40%	100.00%	-
ROE	14.69%	11.38%	5.80%	8.28%	7.41%	9.14%	8.72%	-
YoY %	29.09%	96.21%	-29.95%	11.74%	-18.93%	4.82%	-	-
Horiz. %	168.46%	130.50%	66.51%	94.95%	84.98%	104.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	152.83	106.87	83.79	163.95	212.27	195.71	137.04	1.83%
YoY %	43.01%	27.55%	-48.89%	-22.76%	8.46%	42.81%	-	-
Horiz. %	111.52%	77.98%	61.14%	119.64%	154.90%	142.81%	100.00%	-
EPS	14.98	11.27	5.80	8.28	14.15	14.07	12.73	2.74%
YoY %	32.92%	94.31%	-29.95%	-41.48%	0.57%	10.53%	-	-
Horiz. %	117.67%	88.53%	45.56%	65.04%	111.15%	110.53%	100.00%	-
DPS	4.00	4.00	1.85	7.95	8.08	10.00	12.24	-16.99%
YoY %	0.00%	116.22%	-76.73%	-1.61%	-19.20%	-18.30%	-	-
Horiz. %	32.68%	32.68%	15.11%	64.95%	66.01%	81.70%	100.00%	-
NAPS	1.02	0.99	1.00	1.00	1.91	1.54	1.46	-5.79%
YoY %	3.03%	-1.00%	0.00%	-47.64%	24.03%	5.48%	-	-
Horiz. %	69.86%	67.81%	68.49%	68.49%	130.82%	105.48%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 79,937
RPS	57.99	40.53	32.37	30.59	38.93	36.62	25.73	14.49%
YoY %	43.08%	25.21%	5.82%	-21.42%	6.31%	42.32%	-	-
Horiz. %	225.38%	157.52%	125.81%	118.89%	151.30%	142.32%	100.00%	-
EPS	5.68	4.27	2.24	1.55	2.60	2.63	2.39	15.51%
YoY %	33.02%	90.62%	44.52%	-40.38%	-1.14%	10.04%	-	-
Horiz. %	237.66%	178.66%	93.72%	64.85%	108.79%	110.04%	100.00%	-
DPS	1.53	1.50	0.71	1.48	1.48	1.87	2.30	-6.56%
YoY %	2.00%	111.27%	-52.03%	0.00%	-20.86%	-18.70%	-	-
Horiz. %	66.52%	65.22%	30.87%	64.35%	64.35%	81.30%	100.00%	-
NAPS	0.387	0.3755	0.3863	0.1866	0.3503	0.2882	0.2741	5.91%
YoY %	3.06%	-2.80%	107.02%	-46.73%	21.55%	5.14%	-	-
Horiz. %	141.19%	136.99%	140.93%	68.08%	127.80%	105.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.87	0.56	0.55	0.59	0.58	0.57	0.67	-
P/RPS	0.57	0.52	0.66	0.36	0.27	0.29	0.49	2.55%
YoY %	9.62%	-21.21%	83.33%	33.33%	-6.90%	-40.82%	-	-
Horiz. %	116.33%	106.12%	134.69%	73.47%	55.10%	59.18%	100.00%	-
P/EPS	5.81	4.97	9.48	7.12	4.10	4.05	5.26	1.67%
YoY %	16.90%	-47.57%	33.15%	73.66%	1.23%	-23.00%	-	-
Horiz. %	110.46%	94.49%	180.23%	135.36%	77.95%	77.00%	100.00%	-
EY	17.22	20.13	10.55	14.04	24.40	24.69	19.01	-1.63%
YoY %	-14.46%	90.81%	-24.86%	-42.46%	-1.17%	29.88%	-	-
Horiz. %	90.58%	105.89%	55.50%	73.86%	128.35%	129.88%	100.00%	-
DY	4.60	7.14	3.36	13.47	13.93	17.54	18.27	-20.52%
YoY %	-35.57%	112.50%	-75.06%	-3.30%	-20.58%	-4.00%	-	-
Horiz. %	25.18%	39.08%	18.39%	73.73%	76.25%	96.00%	100.00%	-
P/NAPS	0.85	0.57	0.55	0.59	0.30	0.37	0.46	10.77%
YoY %	49.12%	3.64%	-6.78%	96.67%	-18.92%	-19.57%	-	-
Horiz. %	184.78%	123.91%	119.57%	128.26%	65.22%	80.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	18/05/10	29/05/09	26/05/08	03/08/07	30/05/06	26/05/05	24/05/04	-
Price	0.88	0.72	0.54	0.64	0.56	0.52	0.55	-
P/RPS	0.58	0.67	0.64	0.39	0.26	0.27	0.40	6.38%
YoY %	-13.43%	4.69%	64.10%	50.00%	-3.70%	-32.50%	-	-
Horiz. %	145.00%	167.50%	160.00%	97.50%	65.00%	67.50%	100.00%	-
P/EPS	5.87	6.39	9.31	7.73	3.96	3.69	4.32	5.24%
YoY %	-8.14%	-31.36%	20.44%	95.20%	7.32%	-14.58%	-	-
Horiz. %	135.88%	147.92%	215.51%	178.94%	91.67%	85.42%	100.00%	-
EY	17.02	15.65	10.74	12.94	25.27	27.06	23.15	-4.99%
YoY %	8.75%	45.72%	-17.00%	-48.79%	-6.61%	16.89%	-	-
Horiz. %	73.52%	67.60%	46.39%	55.90%	109.16%	116.89%	100.00%	-
DY	4.55	5.56	3.42	12.42	14.43	19.23	22.26	-23.24%
YoY %	-18.17%	62.57%	-72.46%	-13.93%	-24.96%	-13.61%	-	-
Horiz. %	20.44%	24.98%	15.36%	55.80%	64.82%	86.39%	100.00%	-
P/NAPS	0.86	0.73	0.54	0.64	0.29	0.34	0.38	14.57%
YoY %	17.81%	35.19%	-15.62%	120.69%	-14.71%	-10.53%	-	-
Horiz. %	226.32%	192.11%	142.11%	168.42%	76.32%	89.47%	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