[HTPADU] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.31%
YoY- -14.36%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 363,930 304,470 280,737 260,417 207,905 209,637 176,030 12.86%
PBT 18,896 14,390 25,441 26,068 27,702 27,341 29,133 -6.95%
Tax -5,324 -5,117 -7,429 -9,404 -8,245 -7,725 -7,825 -6.21%
NP 13,572 9,273 18,012 16,664 19,457 19,616 21,308 -7.23%
-
NP to SH 13,180 9,445 16,796 16,664 19,457 19,616 21,308 -7.69%
-
Tax Rate 28.18% 35.56% 29.20% 36.07% 29.76% 28.25% 26.86% -
Total Cost 350,358 295,197 262,725 243,753 188,448 190,021 154,722 14.58%
-
Net Worth 195,098 191,107 172,958 172,972 164,033 148,100 127,176 7.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 6,538 - -
Div Payout % - - - - - 33.33% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 195,098 191,107 172,958 172,972 164,033 148,100 127,176 7.38%
NOSH 100,050 100,056 99,976 99,984 100,020 98,080 79,984 3.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.73% 3.05% 6.42% 6.40% 9.36% 9.36% 12.10% -
ROE 6.76% 4.94% 9.71% 9.63% 11.86% 13.25% 16.75% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 363.75 304.30 280.80 260.46 207.86 213.74 220.08 8.73%
EPS 13.17 9.44 16.80 16.67 19.45 20.00 26.64 -11.07%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.95 1.91 1.73 1.73 1.64 1.51 1.59 3.45%
Adjusted Per Share Value based on latest NOSH - 99,956
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 326.84 273.44 252.13 233.88 186.72 188.27 158.09 12.86%
EPS 11.84 8.48 15.08 14.97 17.47 17.62 19.14 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.87 0.00 -
NAPS 1.7522 1.7163 1.5533 1.5534 1.4732 1.3301 1.1422 7.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.85 1.19 1.40 2.57 3.60 3.58 3.54 -
P/RPS 0.23 0.39 0.50 0.99 1.73 1.67 1.61 -27.68%
P/EPS 6.45 12.61 8.33 15.42 18.51 17.90 13.29 -11.34%
EY 15.50 7.93 12.00 6.49 5.40 5.59 7.53 12.78%
DY 0.00 0.00 0.00 0.00 0.00 1.86 0.00 -
P/NAPS 0.44 0.62 0.81 1.49 2.20 2.37 2.23 -23.69%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 -
Price 0.85 1.17 1.26 2.54 3.78 3.76 3.90 -
P/RPS 0.23 0.38 0.45 0.98 1.82 1.76 1.77 -28.81%
P/EPS 6.45 12.39 7.50 15.24 19.43 18.80 14.64 -12.76%
EY 15.50 8.07 13.33 6.56 5.15 5.32 6.83 14.62%
DY 0.00 0.00 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.44 0.61 0.73 1.47 2.30 2.49 2.45 -24.87%

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