[HTPADU] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 111.91%
YoY- 326.32%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 100,645 133,861 120,896 155,775 68,155 85,917 97,338 2.25%
PBT 3,115 3,792 12,146 535 -144 1,368 -4,143 -
Tax -842 -1,545 -5,478 -579 -541 -109 -1,035 -12.86%
NP 2,273 2,247 6,668 -44 -685 1,259 -5,178 -
-
NP to SH 2,175 2,539 6,632 81 -680 456 -4,798 -
-
Tax Rate 27.03% 40.74% 45.10% 108.22% - 7.97% - -
Total Cost 98,372 131,614 114,228 155,819 68,840 84,658 102,516 -2.71%
-
Net Worth 143,739 141,714 139,725 131,592 131,592 131,592 128,555 7.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 143,739 141,714 139,725 131,592 131,592 131,592 128,555 7.73%
NOSH 101,225 101,225 101,250 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.26% 1.68% 5.52% -0.03% -1.01% 1.47% -5.32% -
ROE 1.51% 1.79% 4.75% 0.06% -0.52% 0.35% -3.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 99.43 132.24 119.40 153.89 67.33 84.88 96.16 2.25%
EPS 2.15 2.51 6.55 0.08 -0.67 0.45 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.38 1.30 1.30 1.30 1.27 7.73%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 90.39 120.22 108.58 139.90 61.21 77.16 87.42 2.25%
EPS 1.95 2.28 5.96 0.07 -0.61 0.41 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2909 1.2727 1.2549 1.1818 1.1818 1.1818 1.1545 7.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.86 0.755 0.565 0.55 0.52 0.59 0.65 -
P/RPS 0.86 0.57 0.47 0.36 0.77 0.70 0.68 16.96%
P/EPS 40.02 30.10 8.63 687.33 -77.41 130.97 -13.71 -
EY 2.50 3.32 11.59 0.15 -1.29 0.76 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.41 0.42 0.40 0.45 0.51 12.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 -
Price 0.77 0.95 0.655 0.56 0.55 0.555 0.59 -
P/RPS 0.77 0.72 0.55 0.36 0.82 0.65 0.61 16.81%
P/EPS 35.84 37.87 10.00 699.83 -81.87 123.20 -12.45 -
EY 2.79 2.64 10.00 0.14 -1.22 0.81 -8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.47 0.43 0.42 0.43 0.46 11.29%

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