[HTPADU] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 136.82%
YoY- 111.05%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 88,023 120,896 97,338 175,477 146,810 146,344 104,769 -2.85%
PBT -19,305 12,146 -4,143 3,047 -21,549 7,149 6,062 -
Tax 1,946 -5,478 -1,035 -17 -366 -2,730 -1,082 -
NP -17,359 6,668 -5,178 3,030 -21,915 4,419 4,980 -
-
NP to SH -16,133 6,632 -4,798 2,272 -20,563 4,999 5,215 -
-
Tax Rate - 45.10% - 0.56% - 38.19% 17.85% -
Total Cost 105,382 114,228 102,516 172,447 168,725 141,925 99,789 0.91%
-
Net Worth 128,555 139,725 128,555 133,617 149,813 178,155 184,121 -5.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 128,555 139,725 128,555 133,617 149,813 178,155 184,121 -5.80%
NOSH 101,225 101,250 101,225 101,225 101,225 101,225 101,165 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -19.72% 5.52% -5.32% 1.73% -14.93% 3.02% 4.75% -
ROE -12.55% 4.75% -3.73% 1.70% -13.73% 2.81% 2.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 86.96 119.40 96.16 173.35 145.03 144.57 103.56 -2.86%
EPS -15.94 6.55 -4.74 2.24 -20.31 4.94 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.38 1.27 1.32 1.48 1.76 1.82 -5.81%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 79.05 108.58 87.42 157.59 131.85 131.43 94.09 -2.85%
EPS -14.49 5.96 -4.31 2.04 -18.47 4.49 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1545 1.2549 1.1545 1.20 1.3455 1.60 1.6536 -5.80%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.70 0.565 0.65 0.555 0.66 0.82 1.04 -
P/RPS 0.80 0.47 0.68 0.32 0.46 0.57 1.00 -3.64%
P/EPS -4.39 8.63 -13.71 24.73 -3.25 16.60 20.17 -
EY -22.77 11.59 -7.29 4.04 -30.78 6.02 4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.51 0.42 0.45 0.47 0.57 -0.59%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 23/02/12 -
Price 0.73 0.655 0.59 0.58 0.71 0.78 1.05 -
P/RPS 0.84 0.55 0.61 0.33 0.49 0.54 1.01 -3.02%
P/EPS -4.58 10.00 -12.45 25.84 -3.50 15.79 20.37 -
EY -21.83 10.00 -8.03 3.87 -28.61 6.33 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.46 0.44 0.48 0.44 0.58 -0.28%

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