[HTPADU] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.36%
YoY- 17.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 458,973 424,016 335,038 295,917 311,871 226,863 257,312 10.11%
PBT 37,912 25,722 15,306 20,275 20,722 29,925 34,618 1.52%
Tax -6,779 -8,371 -9,487 -4,430 -8,494 -7,472 -11,773 -8.78%
NP 31,133 17,351 5,819 15,845 12,228 22,453 22,845 5.28%
-
NP to SH 29,661 15,359 6,110 14,406 12,228 22,453 22,845 4.44%
-
Tax Rate 17.88% 32.54% 61.98% 21.85% 40.99% 24.97% 34.01% -
Total Cost 427,840 406,665 329,219 280,072 299,643 204,410 234,467 10.53%
-
Net Worth 181,006 176,000 164,081 187,077 181,970 172,022 156,993 2.39%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 7,158 - 8,639 -
Div Payout % - - - - 58.54% - 37.82% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 181,006 176,000 164,081 187,077 181,970 172,022 156,993 2.39%
NOSH 100,003 100,000 100,050 100,041 99,983 100,013 99,995 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.78% 4.09% 1.74% 5.35% 3.92% 9.90% 8.88% -
ROE 16.39% 8.73% 3.72% 7.70% 6.72% 13.05% 14.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 458.96 424.02 334.87 295.79 311.92 226.83 257.32 10.11%
EPS 29.66 15.36 6.11 14.40 12.23 22.45 22.85 4.43%
DPS 0.00 0.00 0.00 0.00 7.16 0.00 8.64 -
NAPS 1.81 1.76 1.64 1.87 1.82 1.72 1.57 2.39%
Adjusted Per Share Value based on latest NOSH - 99,944
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 412.20 380.80 300.89 265.76 280.09 203.74 231.09 10.11%
EPS 26.64 13.79 5.49 12.94 10.98 20.16 20.52 4.44%
DPS 0.00 0.00 0.00 0.00 6.43 0.00 7.76 -
NAPS 1.6256 1.5806 1.4736 1.6801 1.6343 1.5449 1.4099 2.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.82 0.89 1.03 1.01 2.65 3.64 3.40 -
P/RPS 0.18 0.21 0.31 0.34 0.85 1.60 1.32 -28.23%
P/EPS 2.76 5.79 16.87 7.01 21.67 16.21 14.88 -24.46%
EY 36.17 17.26 5.93 14.26 4.62 6.17 6.72 32.34%
DY 0.00 0.00 0.00 0.00 2.70 0.00 2.54 -
P/NAPS 0.45 0.51 0.63 0.54 1.46 2.12 2.17 -23.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 18/02/05 19/02/04 19/02/03 -
Price 0.90 0.85 1.08 1.20 2.60 3.30 3.04 -
P/RPS 0.20 0.20 0.32 0.41 0.83 1.45 1.18 -25.58%
P/EPS 3.03 5.53 17.68 8.33 21.26 14.70 13.31 -21.84%
EY 32.96 18.07 5.65 12.00 4.70 6.80 7.52 27.89%
DY 0.00 0.00 0.00 0.00 2.75 0.00 2.84 -
P/NAPS 0.50 0.48 0.66 0.64 1.43 1.92 1.94 -20.20%

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