HIROTAKO HOLDINGS BHD

KLSE (MYR): HIRO (9644)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.965

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 280,917 270,956 287,010 209,513 177,923 124,195 143,557 167,686 137,153 109,022 128,414 106,263 11.66%
PBT 66,792 66,904 73,461 39,038 35,535 20,597 21,380 26,207 26,321 23,316 33,259 25,763 12.33%
Tax -11,109 -11,337 -11,321 -4,771 -6,209 -5,991 -5,691 -6,680 -14,629 -13,490 -19,116 -16,337 -3.99%
NP 55,682 55,567 62,140 34,267 29,326 14,606 15,689 19,527 11,692 9,826 14,143 9,426 23.29%
-
NP to SH 31,130 32,170 36,381 18,825 17,712 8,232 7,935 10,933 11,692 9,826 14,143 9,426 16.18%
-
Tax Rate 16.63% 16.95% 15.41% 12.22% 17.47% 29.09% 26.62% 25.49% 55.58% 57.86% 57.48% 63.41% -
Total Cost 225,234 215,389 224,870 175,246 148,597 109,589 127,868 148,159 125,461 99,196 114,271 96,837 9.80%
-
Net Worth 198,890 197,081 190,567 172,748 170,620 158,054 75,024 147,945 120,101 121,164 94,053 74,018 11.07%
Dividend
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 10,394 6,580 6,499 6,585 3,126 6,363 3,976 3,209 3,199 - -
Div Payout % - - 28.57% 34.96% 36.70% 80.00% 39.40% 58.20% 34.01% 32.67% 22.62% - -
Equity
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 198,890 197,081 190,567 172,748 170,620 158,054 75,024 147,945 120,101 121,164 94,053 74,018 11.07%
NOSH 432,370 428,437 173,242 164,522 162,495 164,640 78,150 79,540 79,537 80,241 63,981 19,844 27.20%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.82% 20.51% 21.65% 16.36% 16.48% 11.76% 10.93% 11.64% 8.52% 9.01% 11.01% 8.87% -
ROE 15.65% 16.32% 19.09% 10.90% 10.38% 5.21% 10.58% 7.39% 9.74% 8.11% 15.04% 12.73% -
Per Share
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 64.97 63.24 165.67 127.35 109.49 75.43 183.69 210.82 172.44 135.87 200.70 535.49 -12.21%
EPS 7.20 7.51 21.00 11.50 10.90 5.00 5.10 13.70 14.70 12.00 22.10 47.50 -8.66%
DPS 0.00 0.00 6.00 4.00 4.00 4.00 4.00 8.00 5.00 4.00 5.00 0.00 -
NAPS 0.46 0.46 1.10 1.05 1.05 0.96 0.96 1.86 1.51 1.51 1.47 3.73 -12.68%
Adjusted Per Share Value based on latest NOSH - 432,370
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 65.57 63.24 66.99 48.90 41.53 28.99 33.51 39.14 32.01 25.45 29.97 24.80 11.66%
EPS 7.27 7.51 8.49 4.39 4.13 1.92 1.85 2.55 2.73 2.29 3.30 2.20 16.17%
DPS 0.00 0.00 2.43 1.54 1.52 1.54 0.73 1.49 0.93 0.75 0.75 0.00 -
NAPS 0.4642 0.46 0.4448 0.4032 0.3982 0.3689 0.1751 0.3453 0.2803 0.2828 0.2195 0.1728 11.07%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/09/11 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.585 0.585 1.52 0.86 0.51 0.61 0.60 0.55 0.67 0.70 0.00 0.00 -
P/RPS 0.90 0.93 0.92 0.68 0.47 0.81 0.33 0.26 0.39 0.52 0.00 0.00 -
P/EPS 8.12 7.79 7.24 7.52 4.68 12.20 5.91 4.00 4.56 5.72 0.00 0.00 -
EY 12.31 12.84 13.82 13.30 21.37 8.20 16.92 24.99 21.94 17.49 0.00 0.00 -
DY 0.00 0.00 3.95 4.65 7.84 6.56 6.67 14.55 7.46 5.71 0.00 0.00 -
P/NAPS 1.27 1.27 1.38 0.82 0.49 0.64 0.63 0.30 0.44 0.46 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 16/11/11 16/11/11 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 30/03/06 28/03/05 27/02/04 27/02/03 28/02/02 -
Price 0.95 0.95 1.78 0.86 0.59 0.59 0.62 0.56 0.57 0.66 0.63 0.00 -
P/RPS 1.46 1.50 1.07 0.68 0.54 0.78 0.34 0.27 0.33 0.49 0.31 0.00 -
P/EPS 13.19 12.65 8.48 7.52 5.41 11.80 6.11 4.07 3.88 5.39 2.85 0.00 -
EY 7.58 7.90 11.80 13.30 18.47 8.47 16.38 24.54 25.79 18.55 35.09 0.00 -
DY 0.00 0.00 3.37 4.65 6.78 6.78 6.45 14.29 8.77 6.06 7.94 0.00 -
P/NAPS 2.07 2.07 1.62 0.82 0.56 0.61 0.65 0.30 0.38 0.44 0.43 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
1 person likes this. Showing 7 of 7 comments

Hoo Ann Teo

HOW ABOUT THEIR WARRANT ?

2011-10-28 23:25

Adam Ryan

hi guy, i have buy hiro stock at 0.95, but already 1months the stock are not change so much.. what its means? stock will fall or up? what is target price? and also bought some hiro-wa at 0.12, i know it is overvalue coz the value is 0.08 for warrant so im waiting for mother share to up, so the warrant also up. any advice guys.....

2011-11-26 04:41

Adam Ryan

Save to enter at 0.05-0.06 hiro-wa....

2011-11-26 04:42

ramsyll

MBM Resources is making a takeover offer at RM0.97 for Hiro shares, hence its unlikely to move past RM0.96 unless some other party comes in to make a better offer than MBMR.

2011-11-26 20:48

Adam Ryan

ya, but hiro perform well in past 3years, but now not sure wat will happend after MBM takeover....but even world market is downtrend this stock still equlibrium (stable) at 0.96...any idea? wat is means? coz the deal MBM to take over still not confirm yet, after confirm maybe price will up....but just wait....any other gud stock to attacks? recomend me some gud stock to buy...

2011-11-27 07:05

ramsyll

no such hope,since major shareholder given undertaking to accept offer. Also confirm that after MBMR gets 65%, they will delist Hiro.

2011-11-27 12:01

Adam Ryan

oh....tq...if delist, my money will burn if i not sell bfor delist? or they will return our money or give another offer?

2011-11-27 18:22

Post a Comment