[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 64.55%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 208,254 158,243 152,078 140,533 118,232 102,168 100,575 12.88%
PBT 10,565 8,649 8,887 10,789 15,541 13,917 13,726 -4.26%
Tax -2,782 -2,606 -2,848 -3,258 -5,342 -4,432 -3,546 -3.95%
NP 7,783 6,043 6,039 7,531 10,199 9,485 10,180 -4.37%
-
NP to SH 7,246 5,902 5,708 7,084 10,199 9,485 10,180 -5.50%
-
Tax Rate 26.33% 30.13% 32.05% 30.20% 34.37% 31.85% 25.83% -
Total Cost 200,471 152,200 146,039 133,002 108,033 92,683 90,395 14.18%
-
Net Worth 173,903 191,097 188,933 172,097 179,982 162,914 150,340 2.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 3,598 - -
Div Payout % - - - - - 37.93% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 173,903 191,097 188,933 172,097 179,982 162,914 150,340 2.45%
NOSH 99,944 100,050 99,964 100,056 99,990 99,947 79,968 3.78%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.74% 3.82% 3.97% 5.36% 8.63% 9.28% 10.12% -
ROE 4.17% 3.09% 3.02% 4.12% 5.67% 5.82% 6.77% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 208.37 158.16 152.13 140.45 118.24 102.22 125.77 8.77%
EPS 7.25 5.90 5.71 7.08 10.20 9.49 12.73 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.74 1.91 1.89 1.72 1.80 1.63 1.88 -1.28%
Adjusted Per Share Value based on latest NOSH - 99,964
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 187.03 142.12 136.58 126.21 106.18 91.76 90.33 12.88%
EPS 6.51 5.30 5.13 6.36 9.16 8.52 9.14 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
NAPS 1.5618 1.7162 1.6968 1.5456 1.6164 1.4631 1.3502 2.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.35 0.92 1.21 2.07 2.56 3.42 4.76 -
P/RPS 0.65 0.58 0.80 1.47 2.17 3.35 3.78 -25.40%
P/EPS 18.62 15.60 21.19 29.24 25.10 36.04 37.39 -10.96%
EY 5.37 6.41 4.72 3.42 3.98 2.77 2.67 12.33%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.78 0.48 0.64 1.20 1.42 2.10 2.53 -17.79%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 21/08/02 -
Price 1.26 0.86 1.17 1.73 2.52 3.66 4.00 -
P/RPS 0.60 0.54 0.77 1.23 2.13 3.58 3.18 -24.24%
P/EPS 17.38 14.58 20.49 24.44 24.71 38.57 31.42 -9.38%
EY 5.75 6.86 4.88 4.09 4.05 2.59 3.18 10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 0.72 0.45 0.62 1.01 1.40 2.25 2.13 -16.52%

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