[HTPADU] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock

[HTPADU] HEITECH PADU BHD

Announcement Date

20-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -75.82%

YoY- 132.64%

Quarter Report

HTPADU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Quarter Result
Revenue	148,824	125,165	81,632	78,290	156,579	94,680	83,880	46.40%
YoY %	18.90%	53.33%	4.27%	-50.00%	65.38%	12.88%	-	-
Horiz. %	177.42%	149.22%	97.32%	93.34%	186.67%	112.88%	100.00%	-
PBT	10,165	1,736	1,300	4,001	11,243	-1,531	5,523	50.01%
YoY %	485.54%	33.54%	-67.51%	-64.41%	834.36%	-127.72%	-	-
Horiz. %	184.05%	31.43%	23.54%	72.44%	203.57%	-27.72%	100.00%	-
Tax	-4,571	-641	-212	-1,437	-3,443	-637	-1,430	116.53%
YoY %	-613.10%	-202.36%	85.25%	58.26%	-440.50%	55.45%	-	-
Horiz. %	319.65%	44.83%	14.83%	100.49%	240.77%	44.55%	100.00%	-
NP	5,594	1,095	1,088	2,564	7,800	-2,168	4,093	23.08%
YoY %	410.87%	0.64%	-57.57%	-67.13%	459.78%	-152.97%	-	-
Horiz. %	136.67%	26.75%	26.58%	62.64%	190.57%	-52.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,845	1,045	1,037	1,896	7,840	-2,138	3,540	23.20%
YoY %	363.64%	0.77%	-45.31%	-75.82%	466.70%	-160.40%	-	-
Horiz. %	136.86%	29.52%	29.29%	53.56%	221.47%	-60.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.97%	36.92%	16.31%	35.92%	30.62%	-	25.89%	-
YoY %	21.80%	126.36%	-54.59%	17.31%	0.00%	-	-	-
Horiz. %	173.70%	142.60%	63.00%	138.74%	118.27%	-	100.00%	-
Total Cost	143,230	124,070	80,544	75,726	148,779	96,848	79,787	47.54%
YoY %	15.44%	54.04%	6.36%	-49.10%	53.62%	21.38%	-	-
Horiz. %	179.52%	155.50%	100.95%	94.91%	186.47%	121.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,711	195,937	195,318	190,603	181,231	173,568	176,000	-31.00%
YoY %	-48.60%	0.32%	2.47%	5.17%	4.41%	-1.38%	-	-
Horiz. %	57.22%	111.33%	110.98%	108.30%	102.97%	98.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	100,711	195,937	195,318	190,603	181,231	173,568	176,000	-31.00%
YoY %	-48.60%	0.32%	2.47%	5.17%	4.41%	-1.38%	-	-
Horiz. %	57.22%	111.33%	110.98%	108.30%	102.97%	98.62%	100.00%	-
NOSH	100,711	100,480	100,679	100,317	100,127	100,328	100,000	0.47%
YoY %	0.23%	-0.20%	0.36%	0.19%	-0.20%	0.33%	-	-
Horiz. %	100.71%	100.48%	100.68%	100.32%	100.13%	100.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	3.76%	0.87%	1.33%	3.28%	4.98%	-2.29%	4.88%	-
YoY %	332.18%	-34.59%	-59.45%	-34.14%	317.47%	-146.93%	-	-
Horiz. %	77.05%	17.83%	27.25%	67.21%	102.05%	-46.93%	100.00%	-
ROE	4.81%	0.53%	0.53%	0.99%	4.33%	-1.23%	2.01%	-
YoY %	807.55%	0.00%	-46.46%	-77.14%	452.03%	-161.19%	-	-
Horiz. %	239.30%	26.37%	26.37%	49.25%	215.42%	-61.19%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	147.77	124.57	81.08	78.04	156.38	94.37	83.88	45.71%
YoY %	18.62%	53.64%	3.90%	-50.10%	65.71%	12.51%	-	-
Horiz. %	176.17%	148.51%	96.66%	93.04%	186.43%	112.51%	100.00%	-
EPS	4.82	1.04	1.03	1.89	7.83	-2.14	3.54	22.77%
YoY %	363.46%	0.97%	-45.50%	-75.86%	465.89%	-160.45%	-	-
Horiz. %	136.16%	29.38%	29.10%	53.39%	221.19%	-60.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.00	1.95	1.94	1.90	1.81	1.73	1.76	-31.32%
YoY %	-48.72%	0.52%	2.11%	4.97%	4.62%	-1.70%	-	-
Horiz. %	56.82%	110.80%	110.23%	107.95%	102.84%	98.30%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,317
RPS	133.66	112.41	73.31	70.31	140.62	85.03	75.33	46.40%
YoY %	18.90%	53.34%	4.27%	-50.00%	65.38%	12.88%	-	-
Horiz. %	177.43%	149.22%	97.32%	93.34%	186.67%	112.88%	100.00%	-
EPS	4.35	0.94	0.93	1.70	7.04	-1.92	3.18	23.15%
YoY %	362.77%	1.08%	-45.29%	-75.85%	466.67%	-160.38%	-	-
Horiz. %	136.79%	29.56%	29.25%	53.46%	221.38%	-60.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9045	1.7597	1.7541	1.7118	1.6276	1.5588	1.5806	-31.00%
YoY %	-48.60%	0.32%	2.47%	5.17%	4.41%	-1.38%	-	-
Horiz. %	57.23%	111.33%	110.98%	108.30%	102.97%	98.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.28	1.11	1.23	1.07	1.08	1.16	1.01	-
P/RPS	0.87	0.89	1.52	1.37	0.69	1.23	1.20	-19.24%
YoY %	-2.25%	-41.45%	10.95%	98.55%	-43.90%	2.50%	-	-
Horiz. %	72.50%	74.17%	126.67%	114.17%	57.50%	102.50%	100.00%	-
P/EPS	26.61	106.73	119.42	56.61	13.79	-54.43	28.53	-4.52%
YoY %	-75.07%	-10.63%	110.95%	310.51%	125.34%	-290.78%	-	-
Horiz. %	93.27%	374.10%	418.58%	198.42%	48.34%	-190.78%	100.00%	-
EY	3.76	0.94	0.84	1.77	7.25	-1.84	3.50	4.87%
YoY %	300.00%	11.90%	-52.54%	-75.59%	494.02%	-152.57%	-	-
Horiz. %	107.43%	26.86%	24.00%	50.57%	207.14%	-52.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.28	0.57	0.63	0.56	0.60	0.67	0.57	71.23%
YoY %	124.56%	-9.52%	12.50%	-6.67%	-10.45%	17.54%	-	-
Horiz. %	224.56%	100.00%	110.53%	98.25%	105.26%	117.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	30/11/10	24/08/10	20/05/10	25/02/10	05/11/09	26/08/09	-
Price	1.16	1.18	1.15	1.06	1.10	1.23	1.15	-
P/RPS	0.78	0.95	1.42	1.36	0.70	1.30	1.37	-31.23%
YoY %	-17.89%	-33.10%	4.41%	94.29%	-46.15%	-5.11%	-	-
Horiz. %	56.93%	69.34%	103.65%	99.27%	51.09%	94.89%	100.00%	-
P/EPS	24.11	113.46	111.65	56.08	14.05	-57.72	32.49	-17.98%
YoY %	-78.75%	1.62%	99.09%	299.15%	124.34%	-277.65%	-	-
Horiz. %	74.21%	349.22%	343.64%	172.61%	43.24%	-177.65%	100.00%	-
EY	4.15	0.88	0.90	1.78	7.12	-1.73	3.08	21.92%
YoY %	371.59%	-2.22%	-49.44%	-75.00%	511.56%	-156.17%	-	-
Horiz. %	134.74%	28.57%	29.22%	57.79%	231.17%	-56.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.16	0.61	0.59	0.56	0.61	0.71	0.65	46.97%
YoY %	90.16%	3.39%	5.36%	-8.20%	-14.08%	9.23%	-	-
Horiz. %	178.46%	93.85%	90.77%	86.15%	93.85%	109.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos