[HTPADU] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -129.2%
YoY- -105.41%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 359,176 308,169 370,009 383,843 392,597 407,619 376,895 -3.15%
PBT -37,192 -37,324 -37,868 -36,158 -17,201 -20,142 -18,252 60.65%
Tax 435 483 696 -196 852 1,279 378 9.80%
NP -36,757 -36,841 -37,172 -36,354 -16,349 -18,863 -17,874 61.64%
-
NP to SH -30,771 -29,269 -29,646 -29,175 -12,729 -17,672 -17,173 47.47%
-
Tax Rate - - - - - - - -
Total Cost 395,933 345,010 407,181 420,197 408,946 426,482 394,769 0.19%
-
Net Worth 98,188 98,188 96,163 114,384 133,617 113,372 129,526 -16.84%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 98,188 98,188 96,163 114,384 133,617 113,372 129,526 -16.84%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -10.23% -11.95% -10.05% -9.47% -4.16% -4.63% -4.74% -
ROE -31.34% -29.81% -30.83% -25.51% -9.53% -15.59% -13.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 354.83 304.44 365.53 379.20 387.85 402.69 320.08 7.10%
EPS -30.40 -28.91 -29.29 -28.82 -12.57 -17.46 -14.58 63.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.95 1.13 1.32 1.12 1.10 -8.03%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 322.57 276.76 332.30 344.72 352.59 366.08 338.48 -3.15%
EPS -27.64 -26.29 -26.62 -26.20 -11.43 -15.87 -15.42 47.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8818 0.8636 1.0273 1.20 1.0182 1.1633 -16.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.01 0.885 0.75 0.425 0.50 0.505 0.62 -
P/RPS 0.28 0.29 0.21 0.11 0.13 0.13 0.19 29.46%
P/EPS -3.32 -3.06 -2.56 -1.47 -3.98 -2.89 -4.25 -15.16%
EY -30.10 -32.67 -39.05 -67.82 -25.15 -34.57 -23.52 17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.79 0.38 0.38 0.45 0.56 51.03%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.75 1.15 0.885 0.735 0.435 0.52 0.58 -
P/RPS 0.21 0.38 0.24 0.19 0.11 0.13 0.18 10.81%
P/EPS -2.47 -3.98 -3.02 -2.55 -3.46 -2.98 -3.98 -27.22%
EY -40.53 -25.14 -33.09 -39.21 -28.91 -33.57 -25.15 37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.19 0.93 0.65 0.33 0.46 0.53 28.24%

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