[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 77.82%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 152,078 74,441 295,917 210,553 140,533 71,069 311,871 -38.12%
PBT 8,887 5,299 20,275 19,081 10,789 6,674 20,722 -43.21%
Tax -2,848 -1,506 -4,430 -5,572 -3,258 -2,369 -8,494 -51.83%
NP 6,039 3,793 15,845 13,509 7,531 4,305 12,228 -37.60%
-
NP to SH 5,708 3,522 14,406 12,597 7,084 4,305 12,228 -39.90%
-
Tax Rate 32.05% 28.42% 21.85% 29.20% 30.20% 35.50% 40.99% -
Total Cost 146,039 70,648 280,072 197,044 133,002 66,764 299,643 -38.15%
-
Net Worth 188,933 191,108 187,077 172,958 172,097 172,199 181,970 2.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 7,158 -
Div Payout % - - - - - - 58.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 188,933 191,108 187,077 172,958 172,097 172,199 181,970 2.54%
NOSH 99,964 100,056 100,041 99,976 100,056 100,116 99,983 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.97% 5.10% 5.35% 6.42% 5.36% 6.06% 3.92% -
ROE 3.02% 1.84% 7.70% 7.28% 4.12% 2.50% 6.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.13 74.40 295.79 210.60 140.45 70.99 311.92 -38.12%
EPS 5.71 3.52 14.40 12.60 7.08 4.30 12.23 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.16 -
NAPS 1.89 1.91 1.87 1.73 1.72 1.72 1.82 2.55%
Adjusted Per Share Value based on latest NOSH - 100,054
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 136.58 66.85 265.76 189.09 126.21 63.83 280.09 -38.12%
EPS 5.13 3.16 12.94 11.31 6.36 3.87 10.98 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
NAPS 1.6968 1.7163 1.6801 1.5533 1.5456 1.5465 1.6343 2.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.21 1.13 1.01 1.40 2.07 2.44 2.65 -
P/RPS 0.80 1.52 0.34 0.66 1.47 3.44 0.85 -3.97%
P/EPS 21.19 32.10 7.01 11.11 29.24 56.74 21.67 -1.48%
EY 4.72 3.12 14.26 9.00 3.42 1.76 4.62 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.64 0.59 0.54 0.81 1.20 1.42 1.46 -42.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 -
Price 1.17 1.22 1.20 1.26 1.73 2.18 2.60 -
P/RPS 0.77 1.64 0.41 0.60 1.23 3.07 0.83 -4.89%
P/EPS 20.49 34.66 8.33 10.00 24.44 50.70 21.26 -2.43%
EY 4.88 2.89 12.00 10.00 4.09 1.97 4.70 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.62 0.64 0.64 0.73 1.01 1.27 1.43 -42.80%

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