[HTPADU] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 466.7%
YoY- -61.08%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 146,344 104,769 148,824 156,579 154,889 151,068 106,685 5.40%
PBT 7,149 6,062 10,165 11,243 25,046 11,550 4,512 7.96%
Tax -2,730 -1,082 -4,571 -3,443 -3,998 -4,378 -5,648 -11.40%
NP 4,419 4,980 5,594 7,800 21,048 7,172 -1,136 -
-
NP to SH 4,999 5,215 4,845 7,840 20,146 5,474 -974 -
-
Tax Rate 38.19% 17.85% 44.97% 30.62% 15.96% 37.90% 125.18% -
Total Cost 141,925 99,789 143,230 148,779 133,841 143,896 107,821 4.68%
-
Net Worth 178,155 184,121 100,711 181,231 192,057 100,097 185,171 -0.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,155 184,121 100,711 181,231 192,057 100,097 185,171 -0.64%
NOSH 101,225 101,165 100,711 100,127 100,029 100,097 100,092 0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.02% 4.75% 3.76% 4.98% 13.59% 4.75% -1.06% -
ROE 2.81% 2.83% 4.81% 4.33% 10.49% 5.47% -0.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 144.57 103.56 147.77 156.38 154.84 150.92 106.59 5.20%
EPS 4.94 4.91 4.82 7.83 20.14 5.47 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.82 1.00 1.81 1.92 1.00 1.85 -0.82%
Adjusted Per Share Value based on latest NOSH - 100,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 131.43 94.09 133.66 140.62 139.10 135.67 95.81 5.40%
EPS 4.49 4.68 4.35 7.04 18.09 4.92 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.6536 0.9045 1.6276 1.7248 0.899 1.663 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 1.04 1.28 1.08 0.82 0.89 1.03 -
P/RPS 0.57 1.00 0.87 0.69 0.53 0.59 0.97 -8.47%
P/EPS 16.60 20.17 26.61 13.79 4.07 16.27 -105.85 -
EY 6.02 4.96 3.76 7.25 24.56 6.14 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 1.28 0.60 0.43 0.89 0.56 -2.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.78 1.05 1.16 1.10 0.90 0.85 1.08 -
P/RPS 0.54 1.01 0.78 0.70 0.58 0.56 1.01 -9.90%
P/EPS 15.79 20.37 24.11 14.05 4.47 15.54 -110.99 -
EY 6.33 4.91 4.15 7.12 22.38 6.43 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 1.16 0.61 0.47 0.85 0.58 -4.49%

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