[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 97.62%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 362,588 322,256 308,144 343,668 375,257 370,558 389,354 -4.61%
PBT 14,049 2,537 2,448 5,472 2,850 9,324 13,416 3.10%
Tax -6,166 -917 -1,300 -436 -1,644 -812 -1,066 220.51%
NP 7,883 1,620 1,148 5,036 1,206 8,512 12,350 -25.76%
-
NP to SH 7,169 716 -448 1,824 923 7,628 11,404 -26.51%
-
Tax Rate 43.89% 36.15% 53.10% 7.97% 57.68% 8.71% 7.95% -
Total Cost 354,705 320,636 306,996 338,632 374,051 362,046 377,004 -3.96%
-
Net Worth 139,732 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 40 -
Div Payout % - - - - - - 0.36% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 139,732 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
NOSH 101,255 101,225 101,225 101,225 101,225 101,225 101,225 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.17% 0.50% 0.37% 1.47% 0.32% 2.30% 3.17% -
ROE 5.13% 0.54% -0.34% 1.39% 0.72% 5.71% 8.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 358.09 318.36 304.41 339.51 370.72 366.07 384.64 -4.63%
EPS 7.08 0.71 -0.44 1.80 0.91 7.53 11.26 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.38 1.30 1.30 1.30 1.27 1.32 1.37 0.48%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 325.64 289.41 276.74 308.64 337.01 332.79 349.67 -4.61%
EPS 6.44 0.64 -0.40 1.64 0.83 6.85 10.24 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.2549 1.1818 1.1818 1.1818 1.1545 1.20 1.2455 0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.565 0.55 0.52 0.59 0.65 0.655 0.685 -
P/RPS 0.16 0.17 0.17 0.17 0.18 0.18 0.18 -7.51%
P/EPS 7.98 77.76 -117.49 32.74 71.29 8.69 6.08 19.77%
EY 12.53 1.29 -0.85 3.05 1.40 11.50 16.45 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.41 0.42 0.40 0.45 0.51 0.50 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 0.655 0.56 0.55 0.555 0.59 0.66 0.595 -
P/RPS 0.18 0.18 0.18 0.16 0.16 0.18 0.15 12.86%
P/EPS 9.25 79.17 -124.27 30.80 64.71 8.76 5.28 45.07%
EY 10.81 1.26 -0.80 3.25 1.55 11.42 18.93 -31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.47 0.43 0.42 0.43 0.46 0.50 0.43 6.08%

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