[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.16%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 210,553 140,533 71,069 311,871 195,313 118,232 57,287 137.97%
PBT 19,081 10,789 6,674 20,722 19,551 15,541 9,388 60.38%
Tax -5,572 -3,258 -2,369 -8,494 -7,053 -5,342 -2,849 56.32%
NP 13,509 7,531 4,305 12,228 12,498 10,199 6,539 62.13%
-
NP to SH 12,597 7,084 4,305 12,228 12,498 10,199 6,539 54.76%
-
Tax Rate 29.20% 30.20% 35.50% 40.99% 36.07% 34.37% 30.35% -
Total Cost 197,044 133,002 66,764 299,643 182,815 108,033 50,748 146.83%
-
Net Worth 172,958 172,097 172,199 181,970 172,972 179,982 178,972 -2.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 7,158 - - - -
Div Payout % - - - 58.54% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 172,958 172,097 172,199 181,970 172,972 179,982 178,972 -2.25%
NOSH 99,976 100,056 100,116 99,983 99,984 99,990 99,984 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.42% 5.36% 6.06% 3.92% 6.40% 8.63% 11.41% -
ROE 7.28% 4.12% 2.50% 6.72% 7.23% 5.67% 3.65% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 210.60 140.45 70.99 311.92 195.34 118.24 57.30 137.97%
EPS 12.60 7.08 4.30 12.23 12.50 10.20 6.54 54.77%
DPS 0.00 0.00 0.00 7.16 0.00 0.00 0.00 -
NAPS 1.73 1.72 1.72 1.82 1.73 1.80 1.79 -2.24%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 189.09 126.21 63.83 280.09 175.41 106.18 51.45 137.96%
EPS 11.31 6.36 3.87 10.98 11.22 9.16 5.87 54.77%
DPS 0.00 0.00 0.00 6.43 0.00 0.00 0.00 -
NAPS 1.5533 1.5456 1.5465 1.6343 1.5534 1.6164 1.6073 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 2.07 2.44 2.65 2.57 2.56 3.16 -
P/RPS 0.66 1.47 3.44 0.85 1.32 2.17 5.52 -75.69%
P/EPS 11.11 29.24 56.74 21.67 20.56 25.10 48.32 -62.43%
EY 9.00 3.42 1.76 4.62 4.86 3.98 2.07 166.15%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.81 1.20 1.42 1.46 1.49 1.42 1.77 -40.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 19/08/04 13/05/04 -
Price 1.26 1.73 2.18 2.60 2.54 2.52 2.80 -
P/RPS 0.60 1.23 3.07 0.83 1.30 2.13 4.89 -75.27%
P/EPS 10.00 24.44 50.70 21.26 20.32 24.71 42.81 -62.03%
EY 10.00 4.09 1.97 4.70 4.92 4.05 2.34 163.11%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.73 1.01 1.27 1.43 1.47 1.40 1.56 -39.69%

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