[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.36%
YoY- 17.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 228,353 152,078 74,441 295,917 210,553 140,533 71,069 117.59%
PBT 10,793 8,887 5,299 20,275 19,081 10,789 6,674 37.73%
Tax -3,838 -2,848 -1,506 -4,430 -5,572 -3,258 -2,369 37.90%
NP 6,955 6,039 3,793 15,845 13,509 7,531 4,305 37.64%
-
NP to SH 7,084 5,708 3,522 14,406 12,597 7,084 4,305 39.33%
-
Tax Rate 35.56% 32.05% 28.42% 21.85% 29.20% 30.20% 35.50% -
Total Cost 221,398 146,039 70,648 280,072 197,044 133,002 66,764 122.21%
-
Net Worth 191,107 188,933 191,108 187,077 172,958 172,097 172,199 7.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 191,107 188,933 191,108 187,077 172,958 172,097 172,199 7.18%
NOSH 100,056 99,964 100,056 100,041 99,976 100,056 100,116 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.05% 3.97% 5.10% 5.35% 6.42% 5.36% 6.06% -
ROE 3.71% 3.02% 1.84% 7.70% 7.28% 4.12% 2.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 228.22 152.13 74.40 295.79 210.60 140.45 70.99 117.66%
EPS 7.08 5.71 3.52 14.40 12.60 7.08 4.30 39.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.89 1.91 1.87 1.73 1.72 1.72 7.22%
Adjusted Per Share Value based on latest NOSH - 99,944
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 205.08 136.58 66.85 265.76 189.09 126.21 63.83 117.58%
EPS 6.36 5.13 3.16 12.94 11.31 6.36 3.87 39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7163 1.6968 1.7163 1.6801 1.5533 1.5456 1.5465 7.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.21 1.13 1.01 1.40 2.07 2.44 -
P/RPS 0.52 0.80 1.52 0.34 0.66 1.47 3.44 -71.59%
P/EPS 16.81 21.19 32.10 7.01 11.11 29.24 56.74 -55.52%
EY 5.95 4.72 3.12 14.26 9.00 3.42 1.76 125.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.59 0.54 0.81 1.20 1.42 -42.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 -
Price 1.17 1.17 1.22 1.20 1.26 1.73 2.18 -
P/RPS 0.51 0.77 1.64 0.41 0.60 1.23 3.07 -69.74%
P/EPS 16.53 20.49 34.66 8.33 10.00 24.44 50.70 -52.59%
EY 6.05 4.88 2.89 12.00 10.00 4.09 1.97 111.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.64 0.64 0.73 1.01 1.27 -38.64%

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