[HTPADU] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.13%
YoY- -2693.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 322,256 370,558 381,309 356,012 338,846 328,617 380,114 -2.71%
PBT 2,537 9,324 -17,326 -13,542 1,717 2,798 9,384 -19.57%
Tax -917 -812 -612 -1,664 -1,156 -1,357 -3,054 -18.15%
NP 1,620 8,512 -17,938 -15,206 561 1,441 6,329 -20.30%
-
NP to SH 716 7,628 -16,996 -16,241 -581 -1,560 5,396 -28.56%
-
Tax Rate 36.15% 8.71% - - 67.33% 48.50% 32.54% -
Total Cost 320,636 362,046 399,247 371,218 338,285 327,176 373,785 -2.52%
-
Net Worth 131,592 133,617 137,666 156,945 182,204 177,517 195,822 -6.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 131,592 133,617 137,666 156,945 182,204 177,517 195,822 -6.40%
NOSH 101,225 101,225 101,225 101,255 101,225 100,862 100,421 0.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.50% 2.30% -4.70% -4.27% 0.17% 0.44% 1.67% -
ROE 0.54% 5.71% -12.35% -10.35% -0.32% -0.88% 2.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 318.36 366.07 376.69 351.60 334.75 325.81 378.52 -2.84%
EPS 0.71 7.53 -16.79 -16.04 -0.57 -1.55 5.37 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.36 1.55 1.80 1.76 1.95 -6.52%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 289.41 332.79 342.45 319.73 304.31 295.13 341.38 -2.71%
EPS 0.64 6.85 -15.26 -14.59 -0.52 -1.40 4.85 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 1.20 1.2364 1.4095 1.6364 1.5943 1.7587 -6.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.55 0.655 0.70 0.725 1.05 1.00 1.11 -
P/RPS 0.17 0.18 0.19 0.21 0.31 0.31 0.29 -8.50%
P/EPS 77.76 8.69 -4.17 -4.52 -182.83 -64.66 20.66 24.69%
EY 1.29 11.50 -23.99 -22.12 -0.55 -1.55 4.84 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.51 0.47 0.58 0.57 0.57 -4.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 25/11/15 26/11/14 28/11/13 26/11/12 24/11/11 30/11/10 -
Price 0.56 0.66 0.65 0.73 0.86 1.00 1.18 -
P/RPS 0.18 0.18 0.17 0.21 0.26 0.31 0.31 -8.65%
P/EPS 79.17 8.76 -3.87 -4.55 -149.75 -64.66 21.96 23.80%
EY 1.26 11.42 -25.83 -21.97 -0.67 -1.55 4.55 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.48 0.47 0.48 0.57 0.61 -5.65%

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