[HTPADU] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.26%
YoY- 68.22%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 422,439 451,103 458,974 455,153 474,028 444,076 424,016 -0.24%
PBT 35,193 34,158 37,908 24,412 27,635 26,440 25,722 23.26%
Tax -6,694 -6,353 -6,776 -7,156 -8,545 -8,723 -8,371 -13.85%
NP 28,499 27,805 31,132 17,256 19,090 17,717 17,351 39.25%
-
NP to SH 26,770 26,109 29,662 14,990 16,703 16,179 15,359 44.87%
-
Tax Rate 19.02% 18.60% 17.87% 29.31% 30.92% 32.99% 32.54% -
Total Cost 393,940 423,298 427,842 437,897 454,938 426,359 406,665 -2.09%
-
Net Worth 176,000 182,117 192,057 99,921 173,939 180,917 100,097 45.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 176,000 182,117 192,057 99,921 173,939 180,917 100,097 45.72%
NOSH 100,000 100,617 100,029 99,921 99,965 99,954 100,097 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.75% 6.16% 6.78% 3.79% 4.03% 3.99% 4.09% -
ROE 15.21% 14.34% 15.44% 15.00% 9.60% 8.94% 15.34% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 422.44 448.34 458.84 455.51 474.19 444.28 423.60 -0.18%
EPS 26.77 25.95 29.65 15.00 16.71 16.19 15.34 44.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.92 1.00 1.74 1.81 1.00 45.82%
Adjusted Per Share Value based on latest NOSH - 99,921
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 379.39 405.13 412.20 408.77 425.72 398.82 380.80 -0.24%
EPS 24.04 23.45 26.64 13.46 15.00 14.53 13.79 44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5806 1.6356 1.7248 0.8974 1.5621 1.6248 0.899 45.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.01 0.88 0.82 0.94 1.35 0.82 0.89 -
P/RPS 0.24 0.20 0.18 0.21 0.28 0.18 0.21 9.31%
P/EPS 3.77 3.39 2.77 6.27 8.08 5.07 5.80 -24.98%
EY 26.50 29.49 36.16 15.96 12.38 19.74 17.24 33.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.43 0.94 0.78 0.45 0.89 -25.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 -
Price 1.15 1.05 0.90 0.85 1.26 1.30 0.85 -
P/RPS 0.27 0.23 0.20 0.19 0.27 0.29 0.20 22.17%
P/EPS 4.30 4.05 3.04 5.67 7.54 8.03 5.54 -15.55%
EY 23.28 24.71 32.95 17.65 13.26 12.45 18.05 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.47 0.85 0.72 0.72 0.85 -16.38%

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