[HTPADU] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -124.56%
YoY- -103.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 535,444 362,588 322,256 308,144 343,668 375,257 370,558 27.78%
PBT 15,168 14,049 2,537 2,448 5,472 2,850 9,324 38.27%
Tax -6,180 -6,166 -917 -1,300 -436 -1,644 -812 286.44%
NP 8,988 7,883 1,620 1,148 5,036 1,206 8,512 3.69%
-
NP to SH 10,156 7,169 716 -448 1,824 923 7,628 21.00%
-
Tax Rate 40.74% 43.89% 36.15% 53.10% 7.97% 57.68% 8.71% -
Total Cost 526,456 354,705 320,636 306,996 338,632 374,051 362,046 28.32%
-
Net Worth 141,714 139,732 131,592 131,592 131,592 128,555 133,617 3.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 141,714 139,732 131,592 131,592 131,592 128,555 133,617 3.99%
NOSH 101,225 101,255 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.68% 2.17% 0.50% 0.37% 1.47% 0.32% 2.30% -
ROE 7.17% 5.13% 0.54% -0.34% 1.39% 0.72% 5.71% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 528.96 358.09 318.36 304.41 339.51 370.72 366.07 27.78%
EPS 10.04 7.08 0.71 -0.44 1.80 0.91 7.53 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.30 1.30 1.30 1.27 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 480.88 325.64 289.41 276.74 308.64 337.01 332.79 27.78%
EPS 9.12 6.44 0.64 -0.40 1.64 0.83 6.85 21.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2727 1.2549 1.1818 1.1818 1.1818 1.1545 1.20 3.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.755 0.565 0.55 0.52 0.59 0.65 0.655 -
P/RPS 0.14 0.16 0.17 0.17 0.17 0.18 0.18 -15.41%
P/EPS 7.53 7.98 77.76 -117.49 32.74 71.29 8.69 -9.10%
EY 13.29 12.53 1.29 -0.85 3.05 1.40 11.50 10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.42 0.40 0.45 0.51 0.50 5.25%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 -
Price 0.95 0.655 0.56 0.55 0.555 0.59 0.66 -
P/RPS 0.18 0.18 0.18 0.18 0.16 0.16 0.18 0.00%
P/EPS 9.47 9.25 79.17 -124.27 30.80 64.71 8.76 5.32%
EY 10.56 10.81 1.26 -0.80 3.25 1.55 11.42 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.43 0.42 0.43 0.46 0.50 22.72%

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