[HTPADU] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -31.75%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 341,203 336,248 335,038 313,716 307,461 299,289 295,917 9.98%
PBT 15,067 15,362 15,305 11,988 18,373 18,900 20,275 -18.00%
Tax -9,244 -9,319 -9,487 -2,699 -4,020 -3,940 -4,803 54.91%
NP 5,823 6,043 5,818 9,289 14,353 14,960 15,472 -47.96%
-
NP to SH 6,305 6,136 6,110 8,892 13,029 13,622 14,405 -42.43%
-
Tax Rate 61.35% 60.66% 61.99% 22.51% 21.88% 20.85% 23.69% -
Total Cost 335,380 330,205 329,220 304,427 293,108 284,329 280,445 12.70%
-
Net Worth 190,595 187,894 185,171 190,446 188,741 191,108 190,894 -0.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 190,595 187,894 185,171 190,446 188,741 191,108 190,894 -0.10%
NOSH 99,788 99,943 100,092 99,710 99,863 100,056 99,944 -0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.71% 1.80% 1.74% 2.96% 4.67% 5.00% 5.23% -
ROE 3.31% 3.27% 3.30% 4.67% 6.90% 7.13% 7.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 341.93 336.44 334.73 314.63 307.88 299.12 296.08 10.10%
EPS 6.32 6.14 6.10 8.92 13.05 13.61 14.41 -42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.88 1.85 1.91 1.89 1.91 1.91 0.00%
Adjusted Per Share Value based on latest NOSH - 99,710
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 306.43 301.98 300.89 281.74 276.13 268.79 265.76 9.98%
EPS 5.66 5.51 5.49 7.99 11.70 12.23 12.94 -42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7117 1.6875 1.663 1.7104 1.6951 1.7163 1.7144 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.92 1.00 1.03 1.19 1.21 1.13 1.01 -
P/RPS 0.27 0.30 0.31 0.38 0.39 0.38 0.34 -14.28%
P/EPS 14.56 16.29 16.87 13.34 9.27 8.30 7.01 63.00%
EY 6.87 6.14 5.93 7.49 10.78 12.05 14.27 -38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.56 0.62 0.64 0.59 0.53 -6.40%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 -
Price 0.86 0.88 1.08 1.17 1.17 1.22 1.20 -
P/RPS 0.25 0.26 0.32 0.37 0.38 0.41 0.41 -28.15%
P/EPS 13.61 14.33 17.69 13.12 8.97 8.96 8.33 38.84%
EY 7.35 6.98 5.65 7.62 11.15 11.16 12.01 -27.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.58 0.61 0.62 0.64 0.63 -20.14%

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