[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 349.66%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 285,086 159,922 78,290 406,968 266,400 171,720 87,840 119.05%
PBT 7,038 5,302 4,001 17,295 6,315 7,846 2,324 109.17%
Tax -2,291 -1,650 -1,437 -6,479 -3,333 -2,696 -1,267 48.36%
NP 4,747 3,652 2,564 10,816 2,982 5,150 1,057 171.95%
-
NP to SH 4,047 2,932 1,896 9,969 2,217 4,355 815 190.77%
-
Tax Rate 32.55% 31.12% 35.92% 37.46% 52.78% 34.36% 54.52% -
Total Cost 280,339 156,270 75,726 396,152 263,418 166,570 86,783 118.36%
-
Net Worth 195,822 194,797 190,603 190,340 173,547 176,202 182,117 4.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 195,822 194,797 190,603 190,340 173,547 176,202 182,117 4.95%
NOSH 100,421 100,410 100,317 100,179 100,316 100,114 100,617 -0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.67% 2.28% 3.28% 2.66% 1.12% 3.00% 1.20% -
ROE 2.07% 1.51% 0.99% 5.24% 1.28% 2.47% 0.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 283.89 159.27 78.04 406.24 265.56 171.52 87.30 119.33%
EPS 4.03 2.92 1.89 9.93 2.21 4.35 0.81 191.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.94 1.90 1.90 1.73 1.76 1.81 5.08%
Adjusted Per Share Value based on latest NOSH - 100,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 256.03 143.62 70.31 365.49 239.25 154.22 78.89 119.04%
EPS 3.63 2.63 1.70 8.95 1.99 3.91 0.73 191.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7587 1.7494 1.7118 1.7094 1.5586 1.5824 1.6356 4.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.11 1.23 1.07 1.08 1.16 1.01 0.88 -
P/RPS 0.39 0.77 1.37 0.27 0.44 0.59 1.01 -46.94%
P/EPS 27.54 42.12 56.61 10.85 52.49 23.22 108.64 -59.91%
EY 3.63 2.37 1.77 9.21 1.91 4.31 0.92 149.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.56 0.57 0.67 0.57 0.49 10.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 20/05/10 25/02/10 05/11/09 26/08/09 27/05/09 -
Price 1.18 1.15 1.06 1.10 1.23 1.15 1.05 -
P/RPS 0.42 0.72 1.36 0.27 0.46 0.67 1.20 -50.30%
P/EPS 29.28 39.38 56.08 11.05 55.66 26.44 129.63 -62.87%
EY 3.42 2.54 1.78 9.05 1.80 3.78 0.77 169.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.56 0.58 0.71 0.65 0.58 3.41%

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