[HTPADU] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 34.96%
YoY- 10.82%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 469,012 308,144 389,354 368,454 330,664 332,658 337,250 5.64%
PBT 13,814 2,448 13,416 -12,562 -12,164 4,334 1,876 39.43%
Tax -4,774 -1,300 -1,066 -334 -1,372 -1,484 -1,100 27.68%
NP 9,040 1,148 12,350 -12,896 -13,536 2,850 776 50.50%
-
NP to SH 9,428 -448 11,404 -13,152 -14,748 1,874 -2,364 -
-
Tax Rate 34.56% 53.10% 7.95% - - 34.24% 58.64% -
Total Cost 459,972 306,996 377,004 381,350 344,200 329,808 336,474 5.34%
-
Net Worth 143,739 131,592 138,678 140,702 162,065 183,217 182,856 -3.92%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 40 - - - - -
Div Payout % - - 0.36% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 143,739 131,592 138,678 140,702 162,065 183,217 182,856 -3.92%
NOSH 101,225 101,225 101,225 101,225 101,291 101,225 101,025 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.93% 0.37% 3.17% -3.50% -4.09% 0.86% 0.23% -
ROE 6.56% -0.34% 8.22% -9.35% -9.10% 1.02% -1.29% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 463.34 304.41 384.64 364.00 326.45 328.63 333.83 5.61%
EPS 9.32 -0.44 11.26 -13.00 -14.56 1.86 -2.34 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.30 1.37 1.39 1.60 1.81 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 421.21 276.74 349.67 330.90 296.96 298.76 302.88 5.64%
EPS 8.47 -0.40 10.24 -11.81 -13.24 1.68 -2.12 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.2909 1.1818 1.2455 1.2636 1.4555 1.6454 1.6422 -3.92%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.86 0.52 0.685 0.70 0.80 0.96 1.16 -
P/RPS 0.19 0.17 0.18 0.19 0.25 0.29 0.35 -9.67%
P/EPS 9.23 -117.49 6.08 -5.39 -5.49 51.85 -49.57 -
EY 10.83 -0.85 16.45 -18.56 -18.20 1.93 -2.02 -
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.50 0.50 0.50 0.53 0.64 -0.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.77 0.55 0.595 0.685 0.73 0.92 1.05 -
P/RPS 0.17 0.18 0.15 0.19 0.22 0.28 0.31 -9.51%
P/EPS 8.27 -124.27 5.28 -5.27 -5.01 49.69 -44.87 -
EY 12.10 -0.80 18.93 -18.97 -19.95 2.01 -2.23 -
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.43 0.49 0.46 0.51 0.58 -1.18%

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