[HTPADU] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.47%
YoY- 662.01%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 148,824 156,579 154,889 151,068 106,685 85,363 116,557 4.15%
PBT 10,165 11,243 25,046 11,550 4,512 1,195 1,171 43.33%
Tax -4,571 -3,443 -3,998 -4,378 -5,648 1,140 -1,441 21.20%
NP 5,594 7,800 21,048 7,172 -1,136 2,335 -270 -
-
NP to SH 4,845 7,840 20,146 5,474 -974 1,808 -270 -
-
Tax Rate 44.97% 30.62% 15.96% 37.90% 125.18% -95.40% 123.06% -
Total Cost 143,230 148,779 133,841 143,896 107,821 83,028 116,827 3.45%
-
Net Worth 100,711 181,231 192,057 100,097 185,171 190,894 169,999 -8.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 7,159 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 100,711 181,231 192,057 100,097 185,171 190,894 169,999 -8.35%
NOSH 100,711 100,127 100,029 100,097 100,092 99,944 99,999 0.11%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.76% 4.98% 13.59% 4.75% -1.06% 2.74% -0.23% -
ROE 4.81% 4.33% 10.49% 5.47% -0.53% 0.95% -0.16% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 147.77 156.38 154.84 150.92 106.59 85.41 116.56 4.03%
EPS 4.82 7.83 20.14 5.47 -0.97 1.81 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.16 -
NAPS 1.00 1.81 1.92 1.00 1.85 1.91 1.70 -8.46%
Adjusted Per Share Value based on latest NOSH - 100,097
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 133.66 140.62 139.10 135.67 95.81 76.66 104.68 4.15%
EPS 4.35 7.04 18.09 4.92 -0.87 1.62 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
NAPS 0.9045 1.6276 1.7248 0.899 1.663 1.7144 1.5267 -8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 1.08 0.82 0.89 1.03 1.01 2.65 -
P/RPS 0.87 0.69 0.53 0.59 0.97 1.18 2.27 -14.76%
P/EPS 26.61 13.79 4.07 16.27 -105.85 55.83 -981.48 -
EY 3.76 7.25 24.56 6.14 -0.94 1.79 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 1.28 0.60 0.43 0.89 0.56 0.53 1.56 -3.24%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 24/02/09 28/02/08 28/02/07 24/02/06 18/02/05 -
Price 1.16 1.10 0.90 0.85 1.08 1.20 2.60 -
P/RPS 0.78 0.70 0.58 0.56 1.01 1.40 2.23 -16.05%
P/EPS 24.11 14.05 4.47 15.54 -110.99 66.34 -962.96 -
EY 4.15 7.12 22.38 6.43 -0.90 1.51 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 1.16 0.61 0.47 0.85 0.58 0.63 1.53 -4.50%

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