[HTPADU] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -22.68%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 284,244 433,910 380,114 319,844 313,160 406,968 355,200 -13.81%
PBT 3,312 17,203 9,384 10,604 16,004 17,295 8,420 -46.34%
Tax -1,224 -6,862 -3,054 -3,300 -5,748 -6,479 -4,444 -57.70%
NP 2,088 10,341 6,329 7,304 10,256 10,816 3,976 -34.93%
-
NP to SH 744 8,892 5,396 5,864 7,584 9,969 2,956 -60.16%
-
Tax Rate 36.96% 39.89% 32.54% 31.12% 35.92% 37.46% 52.78% -
Total Cost 282,156 423,569 373,785 312,540 302,904 396,152 351,224 -13.59%
-
Net Worth 189,099 187,331 195,822 194,797 190,603 190,340 173,547 5.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 189,099 187,331 195,822 194,797 190,603 190,340 173,547 5.89%
NOSH 103,333 100,715 100,421 100,410 100,317 100,179 100,316 1.99%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.73% 2.38% 1.67% 2.28% 3.28% 2.66% 1.12% -
ROE 0.39% 4.75% 2.76% 3.01% 3.98% 5.24% 1.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 275.07 430.83 378.52 318.53 312.17 406.24 354.08 -15.50%
EPS 0.72 8.85 5.37 5.84 7.56 9.93 2.95 -60.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.86 1.95 1.94 1.90 1.90 1.73 3.82%
Adjusted Per Share Value based on latest NOSH - 100,679
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 255.28 389.69 341.38 287.25 281.24 365.49 319.00 -13.81%
EPS 0.67 7.99 4.85 5.27 6.81 8.95 2.65 -60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6983 1.6824 1.7587 1.7494 1.7118 1.7094 1.5586 5.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.28 1.11 1.23 1.07 1.08 1.16 -
P/RPS 0.42 0.30 0.29 0.39 0.34 0.27 0.33 17.45%
P/EPS 159.72 14.50 20.66 21.06 14.15 10.85 39.37 154.58%
EY 0.63 6.90 4.84 4.75 7.07 9.21 2.54 -60.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.57 0.63 0.56 0.57 0.67 -4.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 30/11/10 24/08/10 20/05/10 25/02/10 05/11/09 -
Price 1.14 1.16 1.18 1.15 1.06 1.10 1.23 -
P/RPS 0.41 0.27 0.31 0.36 0.34 0.27 0.35 11.13%
P/EPS 158.33 13.14 21.96 19.69 14.02 11.05 41.74 143.42%
EY 0.63 7.61 4.55 5.08 7.13 9.05 2.40 -59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.61 0.59 0.56 0.58 0.71 -8.64%

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