[HTPADU] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.72%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 297,764 295,917 280,737 281,066 284,276 311,871 260,417 9.35%
PBT 21,196 20,275 25,441 21,578 26,696 20,722 26,068 -12.89%
Tax -6,024 -4,430 -7,429 -6,516 -9,476 -8,494 -9,404 -25.71%
NP 15,172 15,845 18,012 15,062 17,220 12,228 16,664 -6.06%
-
NP to SH 14,088 14,406 16,796 14,168 17,220 12,228 16,664 -10.60%
-
Tax Rate 28.42% 21.85% 29.20% 30.20% 35.50% 40.99% 36.07% -
Total Cost 282,592 280,072 262,725 266,004 267,056 299,643 243,753 10.36%
-
Net Worth 191,108 187,077 172,958 172,097 172,199 181,970 172,972 6.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 7,158 - -
Div Payout % - - - - - 58.54% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 191,108 187,077 172,958 172,097 172,199 181,970 172,972 6.87%
NOSH 100,056 100,041 99,976 100,056 100,116 99,983 99,984 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.10% 5.35% 6.42% 5.36% 6.06% 3.92% 6.40% -
ROE 7.37% 7.70% 9.71% 8.23% 10.00% 6.72% 9.63% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 297.59 295.79 280.80 280.91 283.95 311.92 260.46 9.29%
EPS 14.08 14.40 16.80 14.16 17.20 12.23 16.67 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 7.16 0.00 -
NAPS 1.91 1.87 1.73 1.72 1.72 1.82 1.73 6.82%
Adjusted Per Share Value based on latest NOSH - 99,964
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 267.42 265.76 252.13 252.42 255.30 280.09 233.88 9.35%
EPS 12.65 12.94 15.08 12.72 15.47 10.98 14.97 -10.62%
DPS 0.00 0.00 0.00 0.00 0.00 6.43 0.00 -
NAPS 1.7163 1.6801 1.5533 1.5456 1.5465 1.6343 1.5534 6.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.13 1.01 1.40 2.07 2.44 2.65 2.57 -
P/RPS 0.38 0.34 0.50 0.74 0.86 0.85 0.99 -47.21%
P/EPS 8.03 7.01 8.33 14.62 14.19 21.67 15.42 -35.29%
EY 12.46 14.26 12.00 6.84 7.05 4.62 6.49 54.53%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.59 0.54 0.81 1.20 1.42 1.46 1.49 -46.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 -
Price 1.22 1.20 1.26 1.73 2.18 2.60 2.54 -
P/RPS 0.41 0.41 0.45 0.62 0.77 0.83 0.98 -44.09%
P/EPS 8.66 8.33 7.50 12.22 12.67 21.26 15.24 -31.41%
EY 11.54 12.00 13.33 8.18 7.89 4.70 6.56 45.77%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.64 0.64 0.73 1.01 1.27 1.43 1.47 -42.58%

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