[HTPADU] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.93%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 78,290 87,840 95,711 75,651 74,441 71,069 57,287 5.34%
PBT 4,001 2,324 6,074 5,356 5,299 6,674 9,388 -13.24%
Tax -1,437 -1,267 -1,690 -1,338 -1,506 -2,369 -2,849 -10.77%
NP 2,564 1,057 4,384 4,018 3,793 4,305 6,539 -14.44%
-
NP to SH 1,896 815 4,368 3,548 3,522 4,305 6,539 -18.63%
-
Tax Rate 35.92% 54.52% 27.82% 24.98% 28.42% 35.50% 30.35% -
Total Cost 75,726 86,783 91,327 71,633 70,648 66,764 50,748 6.89%
-
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
NOSH 100,317 100,617 99,954 99,943 100,056 100,116 99,984 0.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.28% 1.20% 4.58% 5.31% 5.10% 6.06% 11.41% -
ROE 0.99% 0.45% 2.41% 1.89% 1.84% 2.50% 3.65% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 78.04 87.30 95.75 75.69 74.40 70.99 57.30 5.28%
EPS 1.89 0.81 4.37 3.55 3.52 4.30 6.54 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.81 1.81 1.88 1.91 1.72 1.79 0.99%
Adjusted Per Share Value based on latest NOSH - 99,943
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 70.31 78.89 85.96 67.94 66.85 63.83 51.45 5.34%
EPS 1.70 0.73 3.92 3.19 3.16 3.87 5.87 -18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7118 1.6356 1.6248 1.6875 1.7163 1.5465 1.6073 1.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.07 0.88 0.82 1.00 1.13 2.44 3.16 -
P/RPS 1.37 1.01 0.86 1.32 1.52 3.44 5.52 -20.71%
P/EPS 56.61 108.64 18.76 28.17 32.10 56.74 48.32 2.67%
EY 1.77 0.92 5.33 3.55 3.12 1.76 2.07 -2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.45 0.53 0.59 1.42 1.77 -17.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 28/05/08 25/05/07 26/05/06 31/05/05 13/05/04 -
Price 1.06 1.05 1.30 0.88 1.22 2.18 2.80 -
P/RPS 1.36 1.20 1.36 1.16 1.64 3.07 4.89 -19.19%
P/EPS 56.08 129.63 29.75 24.79 34.66 50.70 42.81 4.60%
EY 1.78 0.77 3.36 4.03 2.89 1.97 2.34 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.72 0.47 0.64 1.27 1.56 -15.69%

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