[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 55.97%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 158,243 152,078 140,533 118,232 102,168 100,575 77,248 12.68%
PBT 8,649 8,887 10,789 15,541 13,917 13,726 13,037 -6.60%
Tax -2,606 -2,848 -3,258 -5,342 -4,432 -3,546 -3,119 -2.94%
NP 6,043 6,039 7,531 10,199 9,485 10,180 9,918 -7.92%
-
NP to SH 5,902 5,708 7,084 10,199 9,485 10,180 9,918 -8.28%
-
Tax Rate 30.13% 32.05% 30.20% 34.37% 31.85% 25.83% 23.92% -
Total Cost 152,200 146,039 133,002 108,033 92,683 90,395 67,330 14.55%
-
Net Worth 191,097 188,933 172,097 179,982 162,914 150,340 124,646 7.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 3,598 - - -
Div Payout % - - - - 37.93% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 191,097 188,933 172,097 179,982 162,914 150,340 124,646 7.37%
NOSH 100,050 99,964 100,056 99,990 99,947 79,968 79,983 3.79%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.82% 3.97% 5.36% 8.63% 9.28% 10.12% 12.84% -
ROE 3.09% 3.02% 4.12% 5.67% 5.82% 6.77% 7.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 158.16 152.13 140.45 118.24 102.22 125.77 96.58 8.56%
EPS 5.90 5.71 7.08 10.20 9.49 12.73 12.40 -11.63%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.91 1.89 1.72 1.80 1.63 1.88 1.5584 3.44%
Adjusted Per Share Value based on latest NOSH - 98,918
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 142.12 136.58 126.21 106.18 91.76 90.33 69.38 12.68%
EPS 5.30 5.13 6.36 9.16 8.52 9.14 8.91 -8.28%
DPS 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
NAPS 1.7162 1.6968 1.5456 1.6164 1.4631 1.3502 1.1194 7.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.92 1.21 2.07 2.56 3.42 4.76 3.76 -
P/RPS 0.58 0.80 1.47 2.17 3.35 3.78 3.89 -27.17%
P/EPS 15.60 21.19 29.24 25.10 36.04 37.39 30.32 -10.47%
EY 6.41 4.72 3.42 3.98 2.77 2.67 3.30 11.69%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.48 0.64 1.20 1.42 2.10 2.53 2.41 -23.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 21/08/02 29/08/01 -
Price 0.86 1.17 1.73 2.52 3.66 4.00 4.12 -
P/RPS 0.54 0.77 1.23 2.13 3.58 3.18 4.27 -29.14%
P/EPS 14.58 20.49 24.44 24.71 38.57 31.42 33.23 -12.82%
EY 6.86 4.88 4.09 4.05 2.59 3.18 3.01 14.70%
DY 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.45 0.62 1.01 1.40 2.25 2.13 2.64 -25.52%

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