[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -66.06%
YoY- -76.7%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 319,844 313,160 406,968 355,200 343,440 351,360 458,973 -21.44%
PBT 10,604 16,004 17,295 8,420 15,692 9,296 37,912 -57.33%
Tax -3,300 -5,748 -6,479 -4,444 -5,392 -5,068 -6,779 -38.19%
NP 7,304 10,256 10,816 3,976 10,300 4,228 31,133 -62.06%
-
NP to SH 5,864 7,584 9,969 2,956 8,710 3,260 29,661 -66.16%
-
Tax Rate 31.12% 35.92% 37.46% 52.78% 34.36% 54.52% 17.88% -
Total Cost 312,540 302,904 396,152 351,224 333,140 347,132 427,840 -18.93%
-
Net Worth 194,797 190,603 190,340 173,547 176,202 182,117 181,006 5.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 194,797 190,603 190,340 173,547 176,202 182,117 181,006 5.03%
NOSH 100,410 100,317 100,179 100,316 100,114 100,617 100,003 0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.28% 3.28% 2.66% 1.12% 3.00% 1.20% 6.78% -
ROE 3.01% 3.98% 5.24% 1.70% 4.94% 1.79% 16.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 318.53 312.17 406.24 354.08 343.05 349.20 458.96 -21.66%
EPS 5.84 7.56 9.93 2.95 8.70 3.24 29.66 -66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.90 1.73 1.76 1.81 1.81 4.74%
Adjusted Per Share Value based on latest NOSH - 100,328
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 287.25 281.24 365.49 319.00 308.44 315.55 412.20 -21.44%
EPS 5.27 6.81 8.95 2.65 7.82 2.93 26.64 -66.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7494 1.7118 1.7094 1.5586 1.5824 1.6356 1.6256 5.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.23 1.07 1.08 1.16 1.01 0.88 0.82 -
P/RPS 0.39 0.34 0.27 0.33 0.29 0.25 0.18 67.67%
P/EPS 21.06 14.15 10.85 39.37 11.61 27.16 2.76 289.02%
EY 4.75 7.07 9.21 2.54 8.61 3.68 36.17 -74.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.57 0.67 0.57 0.49 0.45 25.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 20/05/10 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 -
Price 1.15 1.06 1.10 1.23 1.15 1.05 0.90 -
P/RPS 0.36 0.34 0.27 0.35 0.34 0.30 0.20 48.13%
P/EPS 19.69 14.02 11.05 41.74 13.22 32.41 3.03 249.42%
EY 5.08 7.13 9.05 2.40 7.57 3.09 32.96 -71.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.58 0.71 0.65 0.58 0.50 11.69%

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