[HTPADU] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.34%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 394,287 442,614 426,682 433,911 441,666 411,181 413,429 -3.10%
PBT 12,264 12,839 14,029 17,202 18,280 15,013 19,236 -25.90%
Tax -5,589 -5,762 -5,730 -6,861 -5,733 -5,729 -6,947 -13.48%
NP 6,675 7,077 8,299 10,341 12,547 9,284 12,289 -33.40%
-
NP to SH 3,675 4,708 7,113 8,823 11,818 8,635 11,138 -52.21%
-
Tax Rate 45.57% 44.88% 40.84% 39.88% 31.36% 38.16% 36.11% -
Total Cost 387,612 435,537 418,383 423,570 429,119 401,897 401,140 -2.25%
-
Net Worth 211,200 182,064 189,099 100,711 195,937 195,318 190,603 7.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,200 182,064 189,099 100,711 195,937 195,318 190,603 7.07%
NOSH 120,000 100,588 103,333 100,711 100,480 100,679 100,317 12.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.69% 1.60% 1.95% 2.38% 2.84% 2.26% 2.97% -
ROE 1.74% 2.59% 3.76% 8.76% 6.03% 4.42% 5.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 328.57 440.03 412.92 430.85 439.55 408.41 412.12 -14.00%
EPS 3.06 4.68 6.88 8.76 11.76 8.58 11.10 -57.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.83 1.00 1.95 1.94 1.90 -4.97%
Adjusted Per Share Value based on latest NOSH - 100,711
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 354.10 397.51 383.20 389.69 396.65 369.28 371.30 -3.10%
EPS 3.30 4.23 6.39 7.92 10.61 7.75 10.00 -52.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8968 1.6351 1.6983 0.9045 1.7597 1.7541 1.7118 7.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.16 1.15 1.28 1.11 1.23 1.07 -
P/RPS 0.30 0.26 0.28 0.30 0.25 0.30 0.26 10.00%
P/EPS 32.65 24.78 16.71 14.61 9.44 14.34 9.64 125.36%
EY 3.06 4.03 5.99 6.84 10.60 6.97 10.38 -55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.63 1.28 0.57 0.63 0.56 1.18%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 26/05/11 24/02/11 30/11/10 24/08/10 20/05/10 -
Price 1.00 1.05 1.14 1.16 1.18 1.15 1.06 -
P/RPS 0.30 0.24 0.28 0.27 0.27 0.28 0.26 10.00%
P/EPS 32.65 22.43 16.56 13.24 10.03 13.41 9.55 126.77%
EY 3.06 4.46 6.04 7.55 9.97 7.46 10.47 -55.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.62 1.16 0.61 0.59 0.56 1.18%

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