[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 434.36%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 166,329 168,625 159,922 171,720 208,254 158,243 152,078 1.50%
PBT 2,167 938 5,302 7,846 10,565 8,649 8,887 -20.94%
Tax -742 -550 -1,650 -2,696 -2,782 -2,606 -2,848 -20.06%
NP 1,425 388 3,652 5,150 7,783 6,043 6,039 -21.37%
-
NP to SH 937 -1,182 2,932 4,355 7,246 5,902 5,708 -25.98%
-
Tax Rate 34.24% 58.64% 31.12% 34.36% 26.33% 30.13% 32.05% -
Total Cost 164,904 168,237 156,270 166,570 200,471 152,200 146,039 2.04%
-
Net Worth 183,217 182,856 194,797 176,202 173,903 191,097 188,933 -0.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 183,217 182,856 194,797 176,202 173,903 191,097 188,933 -0.51%
NOSH 101,225 101,025 100,410 100,114 99,944 100,050 99,964 0.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.86% 0.23% 2.28% 3.00% 3.74% 3.82% 3.97% -
ROE 0.51% -0.65% 1.51% 2.47% 4.17% 3.09% 3.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 164.32 166.91 159.27 171.52 208.37 158.16 152.13 1.29%
EPS 0.93 -1.17 2.92 4.35 7.25 5.90 5.71 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.81 1.94 1.76 1.74 1.91 1.89 -0.71%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 149.38 151.44 143.62 154.22 187.03 142.12 136.58 1.50%
EPS 0.84 -1.06 2.63 3.91 6.51 5.30 5.13 -26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6454 1.6422 1.7494 1.5824 1.5618 1.7162 1.6968 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.96 1.16 1.23 1.01 1.35 0.92 1.21 -
P/RPS 0.58 0.69 0.77 0.59 0.65 0.58 0.80 -5.21%
P/EPS 103.71 -99.15 42.12 23.22 18.62 15.60 21.19 30.26%
EY 0.96 -1.01 2.37 4.31 5.37 6.41 4.72 -23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.63 0.57 0.78 0.48 0.64 -3.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 24/08/11 24/08/10 26/08/09 27/08/08 28/08/07 24/08/06 -
Price 0.92 1.05 1.15 1.15 1.26 0.86 1.17 -
P/RPS 0.56 0.63 0.72 0.67 0.60 0.54 0.77 -5.16%
P/EPS 99.39 -89.74 39.38 26.44 17.38 14.58 20.49 30.07%
EY 1.01 -1.11 2.54 3.78 5.75 6.86 4.88 -23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.65 0.72 0.45 0.62 -3.19%

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