[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.33%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 171,720 87,840 458,973 304,084 208,254 95,711 424,016 -45.29%
PBT 7,846 2,324 37,912 12,866 10,565 6,074 25,722 -54.71%
Tax -2,696 -1,267 -6,779 -2,782 -2,782 -1,690 -8,371 -53.04%
NP 5,150 1,057 31,133 10,084 7,783 4,384 17,351 -55.53%
-
NP to SH 4,355 815 29,661 9,516 7,246 4,368 15,359 -56.87%
-
Tax Rate 34.36% 54.52% 17.88% 21.62% 26.33% 27.82% 32.54% -
Total Cost 166,570 86,783 427,840 294,000 200,471 91,327 406,665 -44.87%
-
Net Worth 176,202 182,117 181,006 171,107 173,903 180,917 176,000 0.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 176,202 182,117 181,006 171,107 173,903 180,917 176,000 0.07%
NOSH 100,114 100,617 100,003 99,921 99,944 99,954 100,000 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.00% 1.20% 6.78% 3.32% 3.74% 4.58% 4.09% -
ROE 2.47% 0.45% 16.39% 5.56% 4.17% 2.41% 8.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.52 87.30 458.96 303.89 208.37 95.75 424.02 -45.33%
EPS 4.35 0.81 29.66 9.51 7.25 4.37 15.36 -56.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.81 1.71 1.74 1.81 1.76 0.00%
Adjusted Per Share Value based on latest NOSH - 99,921
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.22 78.89 412.20 273.09 187.03 85.96 380.80 -45.29%
EPS 3.91 0.73 26.64 8.55 6.51 3.92 13.79 -56.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5824 1.6356 1.6256 1.5367 1.5618 1.6248 1.5806 0.07%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.01 0.88 0.82 0.94 1.35 0.82 0.89 -
P/RPS 0.59 1.01 0.18 0.31 0.65 0.86 0.21 99.23%
P/EPS 23.22 108.64 2.76 9.88 18.62 18.76 5.79 152.63%
EY 4.31 0.92 36.17 10.12 5.37 5.33 17.26 -60.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.45 0.55 0.78 0.45 0.51 7.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 -
Price 1.15 1.05 0.90 0.85 1.26 1.30 0.85 -
P/RPS 0.67 1.20 0.20 0.28 0.60 1.36 0.20 124.05%
P/EPS 26.44 129.63 3.03 8.94 17.38 29.75 5.53 184.07%
EY 3.78 0.77 32.96 11.19 5.75 3.36 18.07 -64.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.50 0.50 0.72 0.72 0.48 22.42%

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