[HTPADU] QoQ 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- 466.7%
YoY- -61.08%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 125,165 81,632 78,290 156,579 94,680 83,880 87,840 26.59%
PBT 1,736 1,300 4,001 11,243 -1,531 5,523 2,324 -17.65%
Tax -641 -212 -1,437 -3,443 -637 -1,430 -1,267 -36.48%
NP 1,095 1,088 2,564 7,800 -2,168 4,093 1,057 2.38%
-
NP to SH 1,045 1,037 1,896 7,840 -2,138 3,540 815 18.00%
-
Tax Rate 36.92% 16.31% 35.92% 30.62% - 25.89% 54.52% -
Total Cost 124,070 80,544 75,726 148,779 96,848 79,787 86,783 26.88%
-
Net Worth 195,937 195,318 190,603 181,231 173,568 176,000 182,117 4.99%
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 195,937 195,318 190,603 181,231 173,568 176,000 182,117 4.99%
NOSH 100,480 100,679 100,317 100,127 100,328 100,000 100,617 -0.09%
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 0.87% 1.33% 3.28% 4.98% -2.29% 4.88% 1.20% -
ROE 0.53% 0.53% 0.99% 4.33% -1.23% 2.01% 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 124.57 81.08 78.04 156.38 94.37 83.88 87.30 26.71%
EPS 1.04 1.03 1.89 7.83 -2.14 3.54 0.81 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.94 1.90 1.81 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 112.41 73.31 70.31 140.62 85.03 75.33 78.89 26.59%
EPS 0.94 0.93 1.70 7.04 -1.92 3.18 0.73 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7597 1.7541 1.7118 1.6276 1.5588 1.5806 1.6356 4.99%
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 0.89 1.52 1.37 0.69 1.23 1.20 1.01 -8.07%
P/EPS 106.73 119.42 56.61 13.79 -54.43 28.53 108.64 -1.17%
EY 0.94 0.84 1.77 7.25 -1.84 3.50 0.92 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.56 0.60 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 0.95 1.42 1.36 0.70 1.30 1.37 1.20 -14.40%
P/EPS 113.46 111.65 56.08 14.05 -57.72 32.49 129.63 -8.49%
EY 0.88 0.90 1.78 7.12 -1.73 3.08 0.77 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.56 0.61 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