[HTPADU] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 237.25%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 400,479 338,124 433,910 406,968 458,973 424,016 335,038 3.01%
PBT 8,437 3,357 17,203 17,295 37,912 25,722 15,306 -9.44%
Tax -3,597 2,703 -6,862 -6,479 -6,779 -8,371 -9,487 -14.91%
NP 4,840 6,060 10,341 10,816 31,133 17,351 5,819 -3.02%
-
NP to SH 4,563 4,044 8,892 9,969 29,661 15,359 6,110 -4.74%
-
Tax Rate 42.63% -80.52% 39.89% 37.46% 17.88% 32.54% 61.98% -
Total Cost 395,639 332,064 423,569 396,152 427,840 406,665 329,219 3.10%
-
Net Worth 178,155 184,293 187,331 190,340 181,006 176,000 164,081 1.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,155 184,293 187,331 190,340 181,006 176,000 164,081 1.37%
NOSH 101,225 101,260 100,715 100,179 100,003 100,000 100,050 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.21% 1.79% 2.38% 2.66% 6.78% 4.09% 1.74% -
ROE 2.56% 2.19% 4.75% 5.24% 16.39% 8.73% 3.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 395.63 333.92 430.83 406.24 458.96 424.02 334.87 2.81%
EPS 4.51 1.45 8.85 9.93 29.66 15.36 6.11 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.82 1.86 1.90 1.81 1.76 1.64 1.18%
Adjusted Per Share Value based on latest NOSH - 100,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 359.66 303.66 389.69 365.49 412.20 380.80 300.89 3.01%
EPS 4.10 3.63 7.99 8.95 26.64 13.79 5.49 -4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.6551 1.6824 1.7094 1.6256 1.5806 1.4736 1.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 1.04 1.28 1.08 0.82 0.89 1.03 -
P/RPS 0.21 0.31 0.30 0.27 0.18 0.21 0.31 -6.27%
P/EPS 18.19 26.04 14.50 10.85 2.76 5.79 16.87 1.26%
EY 5.50 3.84 6.90 9.21 36.17 17.26 5.93 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.69 0.57 0.45 0.51 0.63 -4.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.78 1.05 1.16 1.10 0.90 0.85 1.08 -
P/RPS 0.20 0.31 0.27 0.27 0.20 0.20 0.32 -7.52%
P/EPS 17.30 26.29 13.14 11.05 3.03 5.53 17.68 -0.36%
EY 5.78 3.80 7.61 9.05 32.96 18.07 5.65 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.62 0.58 0.50 0.48 0.66 -6.52%

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