[HTPADU] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 72.36%
YoY- 151.37%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 455,153 474,028 444,076 424,016 379,633 341,203 336,248 22.29%
PBT 24,412 27,635 26,440 25,722 18,684 15,067 15,362 36.06%
Tax -7,156 -8,545 -8,723 -8,371 -9,641 -9,244 -9,319 -16.10%
NP 17,256 19,090 17,717 17,351 9,043 5,823 6,043 100.89%
-
NP to SH 14,990 16,703 16,179 15,359 8,911 6,305 6,136 81.09%
-
Tax Rate 29.31% 30.92% 32.99% 32.54% 51.60% 61.35% 60.66% -
Total Cost 437,897 454,938 426,359 406,665 370,590 335,380 330,205 20.64%
-
Net Worth 99,921 173,939 180,917 100,097 195,097 190,595 187,894 -34.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 99,921 173,939 180,917 100,097 195,097 190,595 187,894 -34.28%
NOSH 99,921 99,965 99,954 100,097 100,050 99,788 99,943 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.79% 4.03% 3.99% 4.09% 2.38% 1.71% 1.80% -
ROE 15.00% 9.60% 8.94% 15.34% 4.57% 3.31% 3.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 455.51 474.19 444.28 423.60 379.44 341.93 336.44 22.31%
EPS 15.00 16.71 16.19 15.34 8.91 6.32 6.14 81.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.74 1.81 1.00 1.95 1.91 1.88 -34.27%
Adjusted Per Share Value based on latest NOSH - 100,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 408.77 425.72 398.82 380.80 340.94 306.43 301.98 22.30%
EPS 13.46 15.00 14.53 13.79 8.00 5.66 5.51 81.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 1.5621 1.6248 0.899 1.7521 1.7117 1.6875 -34.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.35 0.82 0.89 0.85 0.92 1.00 -
P/RPS 0.21 0.28 0.18 0.21 0.22 0.27 0.30 -21.11%
P/EPS 6.27 8.08 5.07 5.80 9.54 14.56 16.29 -46.99%
EY 15.96 12.38 19.74 17.24 10.48 6.87 6.14 88.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.45 0.89 0.44 0.48 0.53 46.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 -
Price 0.85 1.26 1.30 0.85 0.85 0.86 0.88 -
P/RPS 0.19 0.27 0.29 0.20 0.22 0.25 0.26 -18.82%
P/EPS 5.67 7.54 8.03 5.54 9.54 13.61 14.33 -46.01%
EY 17.65 13.26 12.45 18.05 10.48 7.35 6.98 85.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.72 0.85 0.44 0.45 0.47 48.27%

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