[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.23%
YoY- 17.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 304,470 304,156 297,764 295,917 280,737 281,066 284,276 4.67%
PBT 14,390 17,774 21,196 20,275 25,441 21,578 26,696 -33.74%
Tax -5,117 -5,696 -6,024 -4,430 -7,429 -6,516 -9,476 -33.66%
NP 9,273 12,078 15,172 15,845 18,012 15,062 17,220 -33.78%
-
NP to SH 9,445 11,416 14,088 14,406 16,796 14,168 17,220 -32.96%
-
Tax Rate 35.56% 32.05% 28.42% 21.85% 29.20% 30.20% 35.50% -
Total Cost 295,197 292,078 282,592 280,072 262,725 266,004 267,056 6.90%
-
Net Worth 191,107 188,933 191,108 187,077 172,958 172,097 172,199 7.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 191,107 188,933 191,108 187,077 172,958 172,097 172,199 7.18%
NOSH 100,056 99,964 100,056 100,041 99,976 100,056 100,116 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.05% 3.97% 5.10% 5.35% 6.42% 5.36% 6.06% -
ROE 4.94% 6.04% 7.37% 7.70% 9.71% 8.23% 10.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 304.30 304.26 297.59 295.79 280.80 280.91 283.95 4.71%
EPS 9.44 11.42 14.08 14.40 16.80 14.16 17.20 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.89 1.91 1.87 1.73 1.72 1.72 7.22%
Adjusted Per Share Value based on latest NOSH - 99,944
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 273.44 273.16 267.42 265.76 252.13 252.42 255.30 4.67%
EPS 8.48 10.25 12.65 12.94 15.08 12.72 15.47 -32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7163 1.6968 1.7163 1.6801 1.5533 1.5456 1.5465 7.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.21 1.13 1.01 1.40 2.07 2.44 -
P/RPS 0.39 0.40 0.38 0.34 0.50 0.74 0.86 -40.94%
P/EPS 12.61 10.60 8.03 7.01 8.33 14.62 14.19 -7.56%
EY 7.93 9.44 12.46 14.26 12.00 6.84 7.05 8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.59 0.54 0.81 1.20 1.42 -42.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 -
Price 1.17 1.17 1.22 1.20 1.26 1.73 2.18 -
P/RPS 0.38 0.38 0.41 0.41 0.45 0.62 0.77 -37.52%
P/EPS 12.39 10.25 8.66 8.33 7.50 12.22 12.67 -1.47%
EY 8.07 9.76 11.54 12.00 13.33 8.18 7.89 1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.64 0.64 0.73 1.01 1.27 -38.64%

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