[HTPADU] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 132.27%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 313,160 351,360 382,844 302,604 297,764 284,276 229,148 5.34%
PBT 16,004 9,296 24,296 21,424 21,196 26,696 37,552 -13.24%
Tax -5,748 -5,068 -6,760 -5,352 -6,024 -9,476 -11,396 -10.77%
NP 10,256 4,228 17,536 16,072 15,172 17,220 26,156 -14.44%
-
NP to SH 7,584 3,260 17,472 14,192 14,088 17,220 26,156 -18.63%
-
Tax Rate 35.92% 54.52% 27.82% 24.98% 28.42% 35.50% 30.35% -
Total Cost 302,904 347,132 365,308 286,532 282,592 267,056 202,992 6.89%
-
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
NOSH 100,317 100,617 99,954 99,943 100,056 100,116 99,984 0.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.28% 1.20% 4.58% 5.31% 5.10% 6.06% 11.41% -
ROE 3.98% 1.79% 9.66% 7.55% 7.37% 10.00% 14.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 312.17 349.20 383.02 302.77 297.59 283.95 229.18 5.28%
EPS 7.56 3.24 17.48 14.20 14.08 17.20 26.16 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.81 1.81 1.88 1.91 1.72 1.79 0.99%
Adjusted Per Share Value based on latest NOSH - 99,943
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 281.24 315.55 343.83 271.76 267.42 255.30 205.79 5.34%
EPS 6.81 2.93 15.69 12.75 12.65 15.47 23.49 -18.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7118 1.6356 1.6248 1.6875 1.7163 1.5465 1.6073 1.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.07 0.88 0.82 1.00 1.13 2.44 3.16 -
P/RPS 0.34 0.25 0.21 0.33 0.38 0.86 1.38 -20.81%
P/EPS 14.15 27.16 4.69 7.04 8.03 14.19 12.08 2.66%
EY 7.07 3.68 21.32 14.20 12.46 7.05 8.28 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.45 0.53 0.59 1.42 1.77 -17.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 28/05/08 25/05/07 26/05/06 31/05/05 13/05/04 -
Price 1.06 1.05 1.30 0.88 1.22 2.18 2.80 -
P/RPS 0.34 0.30 0.34 0.29 0.41 0.77 1.22 -19.17%
P/EPS 14.02 32.41 7.44 6.20 8.66 12.67 10.70 4.60%
EY 7.13 3.09 13.45 16.14 11.54 7.89 9.34 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.72 0.47 0.64 1.27 1.56 -15.69%

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