[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 55.38%
YoY- 151.37%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 304,084 208,254 95,711 424,016 272,948 158,243 75,651 152.16%
PBT 12,866 10,565 6,074 25,722 14,172 8,649 5,356 79.07%
Tax -2,782 -2,782 -1,690 -8,371 -3,993 -2,606 -1,338 62.68%
NP 10,084 7,783 4,384 17,351 10,179 6,043 4,018 84.36%
-
NP to SH 9,516 7,246 4,368 15,359 9,885 5,902 3,548 92.69%
-
Tax Rate 21.62% 26.33% 27.82% 32.54% 28.18% 30.13% 24.98% -
Total Cost 294,000 200,471 91,327 406,665 262,769 152,200 71,633 155.68%
-
Net Worth 171,107 173,903 180,917 176,000 195,098 191,097 187,894 -6.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 171,107 173,903 180,917 176,000 195,098 191,097 187,894 -6.03%
NOSH 99,921 99,944 99,954 100,000 100,050 100,050 99,943 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.32% 3.74% 4.58% 4.09% 3.73% 3.82% 5.31% -
ROE 5.56% 4.17% 2.41% 8.73% 5.07% 3.09% 1.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.89 208.37 95.75 424.02 272.81 158.16 75.69 151.97%
EPS 9.51 7.25 4.37 15.36 9.88 5.90 3.55 92.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.74 1.81 1.76 1.95 1.91 1.88 -6.10%
Adjusted Per Share Value based on latest NOSH - 100,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 273.09 187.03 85.96 380.80 245.13 142.12 67.94 152.16%
EPS 8.55 6.51 3.92 13.79 8.88 5.30 3.19 92.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5367 1.5618 1.6248 1.5806 1.7522 1.7162 1.6875 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.35 0.82 0.89 0.85 0.92 1.00 -
P/RPS 0.31 0.65 0.86 0.21 0.31 0.58 1.32 -61.83%
P/EPS 9.88 18.62 18.76 5.79 8.60 15.60 28.17 -50.17%
EY 10.12 5.37 5.33 17.26 11.62 6.41 3.55 100.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.78 0.45 0.51 0.44 0.48 0.53 2.49%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 -
Price 0.85 1.26 1.30 0.85 0.85 0.86 0.88 -
P/RPS 0.28 0.60 1.36 0.20 0.31 0.54 1.16 -61.13%
P/EPS 8.94 17.38 29.75 5.53 8.60 14.58 24.79 -49.24%
EY 11.19 5.75 3.36 18.07 11.62 6.86 4.03 97.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.72 0.48 0.44 0.45 0.47 4.19%

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