[HTPADU] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.75%
YoY- -57.34%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 433,911 441,666 411,181 413,429 422,979 421,289 422,439 1.79%
PBT 17,202 18,280 15,013 19,236 17,559 31,362 35,193 -37.86%
Tax -6,861 -5,733 -5,729 -6,947 -6,777 -7,332 -6,694 1.65%
NP 10,341 12,547 9,284 12,289 10,782 24,030 28,499 -49.03%
-
NP to SH 8,823 11,818 8,635 11,138 10,057 22,363 26,770 -52.18%
-
Tax Rate 39.88% 31.36% 38.16% 36.11% 38.60% 23.38% 19.02% -
Total Cost 423,570 429,119 401,897 401,140 412,197 397,259 393,940 4.93%
-
Net Worth 100,711 195,937 195,318 190,603 181,231 173,568 176,000 -31.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 100,711 195,937 195,318 190,603 181,231 173,568 176,000 -31.00%
NOSH 100,711 100,480 100,679 100,317 100,127 100,328 100,000 0.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.38% 2.84% 2.26% 2.97% 2.55% 5.70% 6.75% -
ROE 8.76% 6.03% 4.42% 5.84% 5.55% 12.88% 15.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 430.85 439.55 408.41 412.12 422.44 419.91 422.44 1.31%
EPS 8.76 11.76 8.58 11.10 10.04 22.29 26.77 -52.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.95 1.94 1.90 1.81 1.73 1.76 -31.32%
Adjusted Per Share Value based on latest NOSH - 100,317
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 389.69 396.65 369.28 371.30 379.87 378.35 379.39 1.79%
EPS 7.92 10.61 7.75 10.00 9.03 20.08 24.04 -52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9045 1.7597 1.7541 1.7118 1.6276 1.5588 1.5806 -31.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 1.11 1.23 1.07 1.08 1.16 1.01 -
P/RPS 0.30 0.25 0.30 0.26 0.26 0.28 0.24 15.99%
P/EPS 14.61 9.44 14.34 9.64 10.75 5.20 3.77 146.11%
EY 6.84 10.60 6.97 10.38 9.30 19.22 26.50 -59.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.57 0.63 0.56 0.60 0.67 0.57 71.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 24/08/10 20/05/10 25/02/10 05/11/09 26/08/09 -
Price 1.16 1.18 1.15 1.06 1.10 1.23 1.15 -
P/RPS 0.27 0.27 0.28 0.26 0.26 0.29 0.27 0.00%
P/EPS 13.24 10.03 13.41 9.55 10.95 5.52 4.30 111.21%
EY 7.55 9.97 7.46 10.47 9.13 18.12 23.28 -52.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.61 0.59 0.56 0.61 0.71 0.65 46.97%

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