[HTPADU] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 231.6%
YoY- 594.75%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 459,396 510,851 478,687 430,743 408,166 335,633 358,835 17.88%
PBT 15,730 19,159 16,329 13,905 -2,804 -3,053 -903 -
Tax -7,486 -8,363 -8,143 -6,707 -1,839 -1,336 -1,036 273.31%
NP 8,244 10,796 8,186 7,198 -4,643 -4,389 -1,939 -
-
NP to SH 8,167 11,032 8,572 6,489 -4,931 -4,992 -2,932 -
-
Tax Rate 47.59% 43.65% 49.87% 48.23% - - - -
Total Cost 451,152 500,055 470,501 423,545 412,809 340,022 360,774 16.05%
-
Net Worth 135,641 143,739 141,714 139,725 131,592 131,592 131,592 2.03%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 135,641 143,739 141,714 139,725 131,592 131,592 131,592 2.03%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.79% 2.11% 1.71% 1.67% -1.14% -1.31% -0.54% -
ROE 6.02% 7.67% 6.05% 4.64% -3.75% -3.79% -2.23% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 453.84 504.67 472.89 425.43 403.23 331.57 354.49 17.88%
EPS 8.07 10.90 8.47 6.41 -4.87 -4.93 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.34 1.42 1.40 1.38 1.30 1.30 1.30 2.03%
Adjusted Per Share Value based on latest NOSH - 101,250
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 412.58 458.79 429.90 386.84 366.57 301.43 322.26 17.88%
EPS 7.33 9.91 7.70 5.83 -4.43 -4.48 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.2182 1.2909 1.2727 1.2549 1.1818 1.1818 1.1818 2.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.79 0.86 0.755 0.565 0.55 0.52 0.59 -
P/RPS 0.17 0.17 0.16 0.13 0.14 0.16 0.17 0.00%
P/EPS 9.79 7.89 8.92 8.82 -11.29 -10.54 -20.37 -
EY 10.21 12.67 11.22 11.34 -8.86 -9.48 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.59 0.61 0.54 0.41 0.42 0.40 0.45 19.77%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 25/05/17 28/02/17 21/11/16 25/08/16 26/05/16 -
Price 0.84 0.77 0.95 0.655 0.56 0.55 0.555 -
P/RPS 0.19 0.15 0.20 0.15 0.14 0.17 0.16 12.12%
P/EPS 10.41 7.07 11.22 10.22 -11.50 -11.15 -19.16 -
EY 9.60 14.15 8.91 9.78 -8.70 -8.97 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.63 0.54 0.68 0.47 0.43 0.42 0.43 28.96%

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