[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -30.09%
YoY- 10.82%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 234,506 154,072 194,677 184,227 165,332 166,329 168,625 5.64%
PBT 6,907 1,224 6,708 -6,281 -6,082 2,167 938 39.43%
Tax -2,387 -650 -533 -167 -686 -742 -550 27.68%
NP 4,520 574 6,175 -6,448 -6,768 1,425 388 50.50%
-
NP to SH 4,714 -224 5,702 -6,576 -7,374 937 -1,182 -
-
Tax Rate 34.56% 53.10% 7.95% - - 34.24% 58.64% -
Total Cost 229,986 153,498 188,502 190,675 172,100 164,904 168,237 5.34%
-
Net Worth 143,739 131,592 138,678 140,702 162,065 183,217 182,856 -3.92%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 20 - - - - -
Div Payout % - - 0.36% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 143,739 131,592 138,678 140,702 162,065 183,217 182,856 -3.92%
NOSH 101,225 101,225 101,225 101,225 101,291 101,225 101,025 0.03%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.93% 0.37% 3.17% -3.50% -4.09% 0.86% 0.23% -
ROE 3.28% -0.17% 4.11% -4.67% -4.55% 0.51% -0.65% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 231.67 152.21 192.32 182.00 163.22 164.32 166.91 5.61%
EPS 4.66 -0.22 5.63 -6.50 -7.28 0.93 -1.17 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.30 1.37 1.39 1.60 1.81 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 210.61 138.37 174.84 165.45 148.48 149.38 151.44 5.64%
EPS 4.23 -0.20 5.12 -5.91 -6.62 0.84 -1.06 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.2909 1.1818 1.2455 1.2636 1.4555 1.6454 1.6422 -3.92%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.86 0.52 0.685 0.70 0.80 0.96 1.16 -
P/RPS 0.37 0.34 0.36 0.38 0.49 0.58 0.69 -9.85%
P/EPS 18.47 -234.99 12.16 -10.78 -10.99 103.71 -99.15 -
EY 5.42 -0.43 8.22 -9.28 -9.10 0.96 -1.01 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.50 0.50 0.50 0.53 0.64 -0.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.77 0.55 0.595 0.685 0.73 0.92 1.05 -
P/RPS 0.33 0.36 0.31 0.38 0.45 0.56 0.63 -10.20%
P/EPS 16.53 -248.54 10.56 -10.54 -10.03 99.39 -89.74 -
EY 6.05 -0.40 9.47 -9.48 -9.97 1.01 -1.11 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.43 0.49 0.46 0.51 0.58 -1.18%

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