[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.79%
YoY- -34.16%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 295,917 210,553 140,533 71,069 311,871 195,313 118,232 84.03%
PBT 20,275 19,081 10,789 6,674 20,722 19,551 15,541 19.33%
Tax -4,430 -5,572 -3,258 -2,369 -8,494 -7,053 -5,342 -11.70%
NP 15,845 13,509 7,531 4,305 12,228 12,498 10,199 34.03%
-
NP to SH 14,406 12,597 7,084 4,305 12,228 12,498 10,199 25.81%
-
Tax Rate 21.85% 29.20% 30.20% 35.50% 40.99% 36.07% 34.37% -
Total Cost 280,072 197,044 133,002 66,764 299,643 182,815 108,033 88.38%
-
Net Worth 187,077 172,958 172,097 172,199 181,970 172,972 179,982 2.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 7,158 - - -
Div Payout % - - - - 58.54% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 187,077 172,958 172,097 172,199 181,970 172,972 179,982 2.60%
NOSH 100,041 99,976 100,056 100,116 99,983 99,984 99,990 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.35% 6.42% 5.36% 6.06% 3.92% 6.40% 8.63% -
ROE 7.70% 7.28% 4.12% 2.50% 6.72% 7.23% 5.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 295.79 210.60 140.45 70.99 311.92 195.34 118.24 83.97%
EPS 14.40 12.60 7.08 4.30 12.23 12.50 10.20 25.76%
DPS 0.00 0.00 0.00 0.00 7.16 0.00 0.00 -
NAPS 1.87 1.73 1.72 1.72 1.82 1.73 1.80 2.56%
Adjusted Per Share Value based on latest NOSH - 100,116
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 265.76 189.09 126.21 63.83 280.09 175.41 106.18 84.03%
EPS 12.94 11.31 6.36 3.87 10.98 11.22 9.16 25.82%
DPS 0.00 0.00 0.00 0.00 6.43 0.00 0.00 -
NAPS 1.6801 1.5533 1.5456 1.5465 1.6343 1.5534 1.6164 2.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.01 1.40 2.07 2.44 2.65 2.57 2.56 -
P/RPS 0.34 0.66 1.47 3.44 0.85 1.32 2.17 -70.83%
P/EPS 7.01 11.11 29.24 56.74 21.67 20.56 25.10 -57.17%
EY 14.26 9.00 3.42 1.76 4.62 4.86 3.98 133.60%
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.54 0.81 1.20 1.42 1.46 1.49 1.42 -47.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 19/08/04 -
Price 1.20 1.26 1.73 2.18 2.60 2.54 2.52 -
P/RPS 0.41 0.60 1.23 3.07 0.83 1.30 2.13 -66.56%
P/EPS 8.33 10.00 24.44 50.70 21.26 20.32 24.71 -51.46%
EY 12.00 10.00 4.09 1.97 4.70 4.92 4.05 105.88%
DY 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.64 0.73 1.01 1.27 1.43 1.47 1.40 -40.57%

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