[HTPADU] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -17.06%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 337,250 319,844 343,440 416,508 316,486 304,156 281,066 3.08%
PBT 1,876 10,604 15,692 21,130 17,298 17,774 21,578 -33.42%
Tax -1,100 -3,300 -5,392 -5,564 -5,212 -5,696 -6,516 -25.64%
NP 776 7,304 10,300 15,566 12,086 12,078 15,062 -38.98%
-
NP to SH -2,364 5,864 8,710 14,492 11,804 11,416 14,168 -
-
Tax Rate 58.64% 31.12% 34.36% 26.33% 30.13% 32.05% 30.20% -
Total Cost 336,474 312,540 333,140 400,942 304,400 292,078 266,004 3.99%
-
Net Worth 182,856 194,797 176,202 173,903 191,097 188,933 172,097 1.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 182,856 194,797 176,202 173,903 191,097 188,933 172,097 1.01%
NOSH 101,025 100,410 100,114 99,944 100,050 99,964 100,056 0.16%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.23% 2.28% 3.00% 3.74% 3.82% 3.97% 5.36% -
ROE -1.29% 3.01% 4.94% 8.33% 6.18% 6.04% 8.23% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 333.83 318.53 343.05 416.74 316.33 304.26 280.91 2.91%
EPS -2.34 5.84 8.70 14.50 11.80 11.42 14.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.94 1.76 1.74 1.91 1.89 1.72 0.85%
Adjusted Per Share Value based on latest NOSH - 99,965
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 302.88 287.25 308.44 374.06 284.23 273.16 252.42 3.08%
EPS -2.12 5.27 7.82 13.02 10.60 10.25 12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6422 1.7494 1.5824 1.5618 1.7162 1.6968 1.5456 1.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.16 1.23 1.01 1.35 0.92 1.21 2.07 -
P/RPS 0.35 0.39 0.29 0.32 0.29 0.40 0.74 -11.72%
P/EPS -49.57 21.06 11.61 9.31 7.80 10.60 14.62 -
EY -2.02 4.75 8.61 10.74 12.82 9.44 6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.57 0.78 0.48 0.64 1.20 -9.94%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 26/08/09 27/08/08 28/08/07 24/08/06 30/08/05 -
Price 1.05 1.15 1.15 1.26 0.86 1.17 1.73 -
P/RPS 0.31 0.36 0.34 0.30 0.27 0.38 0.62 -10.90%
P/EPS -44.87 19.69 13.22 8.69 7.29 10.25 12.22 -
EY -2.23 5.08 7.57 11.51 13.72 9.76 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.65 0.72 0.45 0.62 1.01 -8.82%

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