my HLO predition 2010

my Estimate

Broker Estimate

31-Dec-10

219.98m Revenue

28.13 Net profit
24.61p EPS
7.4 P/E
0.1 PEG
+54% EPS Growth
7.19p DIV
3.9% DIV Yield

So the diff

Gross 219-195.34

09 EPS = 16p

Assume 20% + from 09 EPS - =19.2p

Estimate P/E = 9.375

Estimate PEG