[HTPADU] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 16.86%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 313,716 307,461 299,289 295,917 327,111 334,172 325,652 -2.45%
PBT 11,988 18,373 18,900 20,275 20,251 15,970 18,008 -23.74%
Tax -2,699 -4,020 -3,940 -4,803 -7,384 -6,783 -8,014 -51.56%
NP 9,289 14,353 14,960 15,472 12,867 9,187 9,994 -4.75%
-
NP to SH 8,892 13,029 13,622 14,405 12,327 9,113 9,994 -7.48%
-
Tax Rate 22.51% 21.88% 20.85% 23.69% 36.46% 42.47% 44.50% -
Total Cost 304,427 293,108 284,329 280,445 314,244 324,985 315,658 -2.38%
-
Net Worth 190,446 188,741 191,108 190,894 173,094 171,938 172,199 6.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 7,159 14,316 21,399 -
Div Payout % - - - - 58.08% 157.10% 214.12% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 190,446 188,741 191,108 190,894 173,094 171,938 172,199 6.93%
NOSH 99,710 99,863 100,056 99,944 100,054 99,964 100,116 -0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.96% 4.67% 5.00% 5.23% 3.93% 2.75% 3.07% -
ROE 4.67% 6.90% 7.13% 7.55% 7.12% 5.30% 5.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 314.63 307.88 299.12 296.08 326.93 334.29 325.27 -2.19%
EPS 8.92 13.05 13.61 14.41 12.32 9.12 9.98 -7.20%
DPS 0.00 0.00 0.00 0.00 7.16 14.32 21.48 -
NAPS 1.91 1.89 1.91 1.91 1.73 1.72 1.72 7.22%
Adjusted Per Share Value based on latest NOSH - 99,944
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 281.74 276.13 268.79 265.76 293.77 300.12 292.46 -2.45%
EPS 7.99 11.70 12.23 12.94 11.07 8.18 8.98 -7.48%
DPS 0.00 0.00 0.00 0.00 6.43 12.86 19.22 -
NAPS 1.7104 1.6951 1.7163 1.7144 1.5545 1.5442 1.5465 6.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.19 1.21 1.13 1.01 1.40 2.07 2.44 -
P/RPS 0.38 0.39 0.38 0.34 0.43 0.62 0.75 -36.41%
P/EPS 13.34 9.27 8.30 7.01 11.36 22.71 24.44 -33.18%
EY 7.49 10.78 12.05 14.27 8.80 4.40 4.09 49.62%
DY 0.00 0.00 0.00 0.00 5.11 6.92 8.80 -
P/NAPS 0.62 0.64 0.59 0.53 0.81 1.20 1.42 -42.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 -
Price 1.17 1.17 1.22 1.20 1.26 1.73 2.18 -
P/RPS 0.37 0.38 0.41 0.41 0.39 0.52 0.67 -32.66%
P/EPS 13.12 8.97 8.96 8.33 10.23 18.98 21.84 -28.78%
EY 7.62 11.15 11.16 12.01 9.78 5.27 4.58 40.36%
DY 0.00 0.00 0.00 0.00 5.68 8.28 9.85 -
P/NAPS 0.61 0.62 0.64 0.63 0.73 1.01 1.27 -38.64%

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