[HIRO] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.37%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 276,534 248,470 173,659 138,675 131,060 166,791 156,896 9.90%
PBT 73,437 49,155 37,399 23,992 19,135 25,158 27,816 17.55%
Tax -12,255 -5,502 -6,463 -7,038 -5,149 -7,929 -16,534 -4.86%
NP 61,182 43,653 30,936 16,954 13,986 17,229 11,282 32.53%
-
NP to SH 36,070 24,354 18,314 9,601 6,621 11,121 11,282 21.36%
-
Tax Rate 16.69% 11.19% 17.28% 29.33% 26.91% 31.52% 59.44% -
Total Cost 215,352 204,817 142,723 121,721 117,074 149,562 145,614 6.73%
-
Net Worth 201,114 165,825 160,875 165,499 79,937 150,079 123,456 8.46%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 10,217 6,541 6,441 3,056 6,353 6,348 7,993 4.17%
Div Payout % 28.33% 26.86% 35.17% 31.83% 95.97% 57.08% 70.86% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 201,114 165,825 160,875 165,499 79,937 150,079 123,456 8.46%
NOSH 176,416 162,574 162,500 165,499 79,937 78,575 80,166 14.04%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.12% 17.57% 17.81% 12.23% 10.67% 10.33% 7.19% -
ROE 17.94% 14.69% 11.38% 5.80% 8.28% 7.41% 9.14% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 156.75 152.83 106.87 83.79 163.95 212.27 195.71 -3.63%
EPS 20.45 14.98 11.27 5.80 8.28 14.15 14.07 6.42%
DPS 5.79 4.00 4.00 1.85 7.95 8.08 10.00 -8.70%
NAPS 1.14 1.02 0.99 1.00 1.00 1.91 1.54 -4.88%
Adjusted Per Share Value based on latest NOSH - 162,574
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 64.54 57.99 40.53 32.37 30.59 38.93 36.62 9.90%
EPS 8.42 5.68 4.27 2.24 1.55 2.60 2.63 21.39%
DPS 2.38 1.53 1.50 0.71 1.48 1.48 1.87 4.09%
NAPS 0.4694 0.387 0.3755 0.3863 0.1866 0.3503 0.2882 8.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.82 0.87 0.56 0.55 0.59 0.58 0.57 -
P/RPS 1.16 0.57 0.52 0.66 0.36 0.27 0.29 25.97%
P/EPS 8.90 5.81 4.97 9.48 7.12 4.10 4.05 14.01%
EY 11.23 17.22 20.13 10.55 14.04 24.40 24.69 -12.29%
DY 3.18 4.60 7.14 3.36 13.47 13.93 17.54 -24.75%
P/NAPS 1.60 0.85 0.57 0.55 0.59 0.30 0.37 27.62%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 18/05/10 29/05/09 26/05/08 03/08/07 30/05/06 26/05/05 -
Price 1.96 0.88 0.72 0.54 0.64 0.56 0.52 -
P/RPS 1.25 0.58 0.67 0.64 0.39 0.26 0.27 29.08%
P/EPS 9.59 5.87 6.39 9.31 7.73 3.96 3.69 17.24%
EY 10.43 17.02 15.65 10.74 12.94 25.27 27.06 -14.68%
DY 2.95 4.55 5.56 3.42 12.42 14.43 19.23 -26.82%
P/NAPS 1.72 0.86 0.73 0.54 0.64 0.29 0.34 31.00%

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