[HTPADU] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.35%
YoY- 42.97%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 422,439 474,028 341,203 307,461 334,172 242,928 258,904 8.49%
PBT 35,193 27,635 15,067 18,373 15,970 31,548 34,809 0.18%
Tax -6,694 -8,545 -9,244 -4,020 -6,783 -8,382 -12,659 -10.06%
NP 28,499 19,090 5,823 14,353 9,187 23,166 22,150 4.28%
-
NP to SH 26,770 16,703 6,305 13,029 9,113 23,166 22,150 3.20%
-
Tax Rate 19.02% 30.92% 61.35% 21.88% 42.47% 26.57% 36.37% -
Total Cost 393,940 454,938 335,380 293,108 324,985 219,762 236,754 8.84%
-
Net Worth 176,000 173,939 190,595 188,741 171,938 178,054 163,201 1.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 14,316 - 33,760 -
Div Payout % - - - - 157.10% - 152.42% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 176,000 173,939 190,595 188,741 171,938 178,054 163,201 1.26%
NOSH 100,000 99,965 99,788 99,863 99,964 98,918 100,123 -0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.75% 4.03% 1.71% 4.67% 2.75% 9.54% 8.56% -
ROE 15.21% 9.60% 3.31% 6.90% 5.30% 13.01% 13.57% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 422.44 474.19 341.93 307.88 334.29 245.58 258.58 8.51%
EPS 26.77 16.71 6.32 13.05 9.12 23.42 22.12 3.22%
DPS 0.00 0.00 0.00 0.00 14.32 0.00 33.72 -
NAPS 1.76 1.74 1.91 1.89 1.72 1.80 1.63 1.28%
Adjusted Per Share Value based on latest NOSH - 99,863
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 379.39 425.72 306.43 276.13 300.12 218.17 232.52 8.49%
EPS 24.04 15.00 5.66 11.70 8.18 20.81 19.89 3.20%
DPS 0.00 0.00 0.00 0.00 12.86 0.00 30.32 -
NAPS 1.5806 1.5621 1.7117 1.6951 1.5442 1.5991 1.4657 1.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.01 1.35 0.92 1.21 2.07 2.56 3.42 -
P/RPS 0.24 0.28 0.27 0.39 0.62 1.04 1.32 -24.71%
P/EPS 3.77 8.08 14.56 9.27 22.71 10.93 15.46 -20.94%
EY 26.50 12.38 6.87 10.78 4.40 9.15 6.47 26.46%
DY 0.00 0.00 0.00 0.00 6.92 0.00 9.86 -
P/NAPS 0.57 0.78 0.48 0.64 1.20 1.42 2.10 -19.51%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 -
Price 1.15 1.26 0.86 1.17 1.73 2.52 3.66 -
P/RPS 0.27 0.27 0.25 0.38 0.52 1.03 1.42 -24.15%
P/EPS 4.30 7.54 13.61 8.97 18.98 10.76 16.54 -20.09%
EY 23.28 13.26 7.35 11.15 5.27 9.29 6.04 25.18%
DY 0.00 0.00 0.00 0.00 8.28 0.00 9.21 -
P/NAPS 0.65 0.72 0.45 0.62 1.01 1.40 2.25 -18.67%

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