[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -17.26%
YoY- -43.76%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 316,486 302,604 335,038 304,470 304,156 297,764 295,917 4.59%
PBT 17,298 21,424 15,306 14,390 17,774 21,196 20,275 -10.07%
Tax -5,212 -5,352 -9,487 -5,117 -5,696 -6,024 -4,430 11.47%
NP 12,086 16,072 5,819 9,273 12,078 15,172 15,845 -16.55%
-
NP to SH 11,804 14,192 6,110 9,445 11,416 14,088 14,406 -12.46%
-
Tax Rate 30.13% 24.98% 61.98% 35.56% 32.05% 28.42% 21.85% -
Total Cost 304,400 286,532 329,219 295,197 292,078 282,592 280,072 5.72%
-
Net Worth 191,097 187,894 164,081 191,107 188,933 191,108 187,077 1.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 191,097 187,894 164,081 191,107 188,933 191,108 187,077 1.43%
NOSH 100,050 99,943 100,050 100,056 99,964 100,056 100,041 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.82% 5.31% 1.74% 3.05% 3.97% 5.10% 5.35% -
ROE 6.18% 7.55% 3.72% 4.94% 6.04% 7.37% 7.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.33 302.77 334.87 304.30 304.26 297.59 295.79 4.59%
EPS 11.80 14.20 6.11 9.44 11.42 14.08 14.40 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.88 1.64 1.91 1.89 1.91 1.87 1.42%
Adjusted Per Share Value based on latest NOSH - 99,710
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 284.23 271.76 300.89 273.44 273.16 267.42 265.76 4.59%
EPS 10.60 12.75 5.49 8.48 10.25 12.65 12.94 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7162 1.6875 1.4736 1.7163 1.6968 1.7163 1.6801 1.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.92 1.00 1.03 1.19 1.21 1.13 1.01 -
P/RPS 0.29 0.33 0.31 0.39 0.40 0.38 0.34 -10.08%
P/EPS 7.80 7.04 16.87 12.61 10.60 8.03 7.01 7.39%
EY 12.82 14.20 5.93 7.93 9.44 12.46 14.26 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.63 0.62 0.64 0.59 0.54 -7.57%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 -
Price 0.86 0.88 1.08 1.17 1.17 1.22 1.20 -
P/RPS 0.27 0.29 0.32 0.38 0.38 0.41 0.41 -24.36%
P/EPS 7.29 6.20 17.68 12.39 10.25 8.66 8.33 -8.52%
EY 13.72 16.14 5.65 8.07 9.76 11.54 12.00 9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.66 0.61 0.62 0.64 0.64 -20.97%

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