[HTPADU] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -44.03%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 82,592 77,637 69,465 60,945 52,137 51,527 35,513 15.09%
PBT 3,293 3,588 4,115 6,153 4,834 4,360 3,729 -2.05%
Tax -1,267 -1,342 -1,262 -2,493 -1,590 -1,168 -1,068 2.88%
NP 2,026 2,246 2,853 3,660 3,244 3,192 2,661 -4.44%
-
NP to SH 2,355 2,187 2,779 3,660 3,244 3,192 2,661 -2.01%
-
Tax Rate 38.48% 37.40% 30.67% 40.52% 32.89% 26.79% 28.64% -
Total Cost 80,566 75,391 66,612 57,285 48,893 48,335 32,852 16.11%
-
Net Worth 190,595 188,741 171,938 178,054 163,201 150,399 124,531 7.34%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 3,604 - - -
Div Payout % - - - - 111.11% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 190,595 188,741 171,938 178,054 163,201 150,399 124,531 7.34%
NOSH 99,788 99,863 99,964 98,918 100,123 79,999 79,909 3.77%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.45% 2.89% 4.11% 6.01% 6.22% 6.19% 7.49% -
ROE 1.24% 1.16% 1.62% 2.06% 1.99% 2.12% 2.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.77 77.74 69.49 61.61 52.07 64.41 44.44 10.91%
EPS 2.36 2.19 2.78 3.70 3.24 3.99 3.33 -5.57%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.91 1.89 1.72 1.80 1.63 1.88 1.5584 3.44%
Adjusted Per Share Value based on latest NOSH - 98,918
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.17 69.72 62.39 54.73 46.82 46.28 31.89 15.09%
EPS 2.11 1.96 2.50 3.29 2.91 2.87 2.39 -2.05%
DPS 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
NAPS 1.7117 1.6951 1.5442 1.5991 1.4657 1.3507 1.1184 7.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.92 1.21 2.07 2.56 3.42 4.76 3.76 -
P/RPS 1.11 1.56 2.98 4.16 6.57 7.39 8.46 -28.70%
P/EPS 38.98 55.25 74.46 69.19 105.56 119.30 112.91 -16.23%
EY 2.57 1.81 1.34 1.45 0.95 0.84 0.89 19.32%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.48 0.64 1.20 1.42 2.10 2.53 2.41 -23.57%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 21/08/02 29/08/01 -
Price 0.86 1.17 1.73 2.52 3.66 4.00 4.12 -
P/RPS 1.04 1.50 2.49 4.09 7.03 6.21 9.27 -30.54%
P/EPS 36.44 53.42 62.23 68.11 112.96 100.25 123.72 -18.42%
EY 2.74 1.87 1.61 1.47 0.89 1.00 0.81 22.50%
DY 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.45 0.62 1.01 1.40 2.25 2.13 2.64 -25.52%

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