[HTPADU] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.86%
YoY- -47.15%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 442,614 426,682 433,911 441,666 411,181 413,429 422,979 3.07%
PBT 12,839 14,029 17,202 18,280 15,013 19,236 17,559 -18.88%
Tax -5,762 -5,730 -6,861 -5,733 -5,729 -6,947 -6,777 -10.27%
NP 7,077 8,299 10,341 12,547 9,284 12,289 10,782 -24.53%
-
NP to SH 4,708 7,113 8,823 11,818 8,635 11,138 10,057 -39.79%
-
Tax Rate 44.88% 40.84% 39.88% 31.36% 38.16% 36.11% 38.60% -
Total Cost 435,537 418,383 423,570 429,119 401,897 401,140 412,197 3.75%
-
Net Worth 182,064 189,099 100,711 195,937 195,318 190,603 181,231 0.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 182,064 189,099 100,711 195,937 195,318 190,603 181,231 0.30%
NOSH 100,588 103,333 100,711 100,480 100,679 100,317 100,127 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.60% 1.95% 2.38% 2.84% 2.26% 2.97% 2.55% -
ROE 2.59% 3.76% 8.76% 6.03% 4.42% 5.84% 5.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 440.03 412.92 430.85 439.55 408.41 412.12 422.44 2.76%
EPS 4.68 6.88 8.76 11.76 8.58 11.10 10.04 -39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.00 1.95 1.94 1.90 1.81 0.00%
Adjusted Per Share Value based on latest NOSH - 100,480
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 397.51 383.20 389.69 396.65 369.28 371.30 379.87 3.08%
EPS 4.23 6.39 7.92 10.61 7.75 10.00 9.03 -39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6351 1.6983 0.9045 1.7597 1.7541 1.7118 1.6276 0.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.16 1.15 1.28 1.11 1.23 1.07 1.08 -
P/RPS 0.26 0.28 0.30 0.25 0.30 0.26 0.26 0.00%
P/EPS 24.78 16.71 14.61 9.44 14.34 9.64 10.75 74.76%
EY 4.03 5.99 6.84 10.60 6.97 10.38 9.30 -42.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 1.28 0.57 0.63 0.56 0.60 4.40%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 24/02/11 30/11/10 24/08/10 20/05/10 25/02/10 -
Price 1.05 1.14 1.16 1.18 1.15 1.06 1.10 -
P/RPS 0.24 0.28 0.27 0.27 0.28 0.26 0.26 -5.21%
P/EPS 22.43 16.56 13.24 10.03 13.41 9.55 10.95 61.50%
EY 4.46 6.04 7.55 9.97 7.46 10.47 9.13 -38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 1.16 0.61 0.59 0.56 0.61 -3.31%

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