[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 41.67%
YoY- 456.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 426,849 451,768 469,012 535,444 362,588 322,256 308,144 24.19%
PBT -15,292 5,350 13,814 15,168 14,049 2,537 2,448 -
Tax -143 -2,785 -4,774 -6,180 -6,166 -917 -1,300 -76.94%
NP -15,435 2,565 9,040 8,988 7,883 1,620 1,148 -
-
NP to SH -14,203 2,573 9,428 10,156 7,169 716 -448 895.40%
-
Tax Rate - 52.06% 34.56% 40.74% 43.89% 36.15% 53.10% -
Total Cost 442,284 449,202 459,972 526,456 354,705 320,636 306,996 27.47%
-
Net Worth 128,555 135,641 143,739 141,714 139,732 131,592 131,592 -1.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 128,555 135,641 143,739 141,714 139,732 131,592 131,592 -1.54%
NOSH 101,225 101,225 101,225 101,225 101,255 101,225 101,225 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.62% 0.57% 1.93% 1.68% 2.17% 0.50% 0.37% -
ROE -11.05% 1.90% 6.56% 7.17% 5.13% 0.54% -0.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 421.68 446.30 463.34 528.96 358.09 318.36 304.41 24.19%
EPS -14.03 2.55 9.32 10.04 7.08 0.71 -0.44 899.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.34 1.42 1.40 1.38 1.30 1.30 -1.54%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 383.35 405.73 421.21 480.88 325.64 289.41 276.74 24.19%
EPS -12.76 2.31 8.47 9.12 6.44 0.64 -0.40 899.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1545 1.2182 1.2909 1.2727 1.2549 1.1818 1.1818 -1.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.70 0.79 0.86 0.755 0.565 0.55 0.52 -
P/RPS 0.17 0.18 0.19 0.14 0.16 0.17 0.17 0.00%
P/EPS -4.99 31.08 9.23 7.53 7.98 77.76 -117.49 -87.75%
EY -20.04 3.22 10.83 13.29 12.53 1.29 -0.85 717.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.61 0.54 0.41 0.42 0.40 23.58%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 24/08/17 25/05/17 28/02/17 21/11/16 25/08/16 -
Price 0.73 0.84 0.77 0.95 0.655 0.56 0.55 -
P/RPS 0.17 0.19 0.17 0.18 0.18 0.18 0.18 -3.72%
P/EPS -5.20 33.04 8.27 9.47 9.25 79.17 -124.27 -87.87%
EY -19.22 3.03 12.10 10.56 10.81 1.26 -0.80 727.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.54 0.68 0.47 0.43 0.42 22.51%

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