[HTPADU] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -22.01%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 316,486 304,156 281,066 236,464 204,336 201,150 154,496 12.68%
PBT 17,298 17,774 21,578 31,082 27,834 27,452 26,074 -6.60%
Tax -5,212 -5,696 -6,516 -10,684 -8,864 -7,092 -6,238 -2.94%
NP 12,086 12,078 15,062 20,398 18,970 20,360 19,836 -7.92%
-
NP to SH 11,804 11,416 14,168 20,398 18,970 20,360 19,836 -8.28%
-
Tax Rate 30.13% 32.05% 30.20% 34.37% 31.85% 25.83% 23.92% -
Total Cost 304,400 292,078 266,004 216,066 185,366 180,790 134,660 14.55%
-
Net Worth 191,097 188,933 172,097 179,982 162,914 150,340 124,646 7.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 7,196 - - -
Div Payout % - - - - 37.93% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 191,097 188,933 172,097 179,982 162,914 150,340 124,646 7.37%
NOSH 100,050 99,964 100,056 99,990 99,947 79,968 79,983 3.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.82% 3.97% 5.36% 8.63% 9.28% 10.12% 12.84% -
ROE 6.18% 6.04% 8.23% 11.33% 11.64% 13.54% 15.91% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 316.33 304.26 280.91 236.49 204.44 251.54 193.16 8.56%
EPS 11.80 11.42 14.16 20.40 18.98 25.46 24.80 -11.63%
DPS 0.00 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 1.91 1.89 1.72 1.80 1.63 1.88 1.5584 3.44%
Adjusted Per Share Value based on latest NOSH - 98,918
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 284.23 273.16 252.42 212.37 183.51 180.65 138.75 12.68%
EPS 10.60 10.25 12.72 18.32 17.04 18.29 17.81 -8.28%
DPS 0.00 0.00 0.00 0.00 6.46 0.00 0.00 -
NAPS 1.7162 1.6968 1.5456 1.6164 1.4631 1.3502 1.1194 7.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.92 1.21 2.07 2.56 3.42 4.76 3.76 -
P/RPS 0.29 0.40 0.74 1.08 1.67 1.89 1.95 -27.20%
P/EPS 7.80 10.60 14.62 12.55 18.02 18.70 15.16 -10.47%
EY 12.82 9.44 6.84 7.97 5.55 5.35 6.60 11.69%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.48 0.64 1.20 1.42 2.10 2.53 2.41 -23.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 21/08/02 29/08/01 -
Price 0.86 1.17 1.73 2.52 3.66 4.00 4.12 -
P/RPS 0.27 0.38 0.62 1.07 1.79 1.59 2.13 -29.11%
P/EPS 7.29 10.25 12.22 12.35 19.28 15.71 16.61 -12.81%
EY 13.72 9.76 8.18 8.10 5.19 6.37 6.02 14.70%
DY 0.00 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 0.45 0.62 1.01 1.40 2.25 2.13 2.64 -25.52%

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