[HTPADU] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.89%
YoY- -752.35%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 510,851 335,633 471,909 432,714 399,482 346,976 442,614 2.41%
PBT 19,159 -3,053 3,041 -31,905 188 9,109 12,839 6.89%
Tax -8,363 -1,336 -842 -1,095 -3,541 -2,011 -5,762 6.39%
NP 10,796 -4,389 2,199 -33,000 -3,353 7,098 7,077 7.28%
-
NP to SH 11,032 -4,992 1,803 -31,946 -3,748 6,164 4,708 15.23%
-
Tax Rate 43.65% - 27.69% - 1,883.51% 22.08% 44.88% -
Total Cost 500,055 340,022 469,710 465,714 402,835 339,878 435,537 2.32%
-
Net Worth 143,739 131,592 138,678 140,702 161,960 183,217 182,064 -3.85%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 20 - - - - -
Div Payout % - - 1.12% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 143,739 131,592 138,678 140,702 161,960 183,217 182,064 -3.85%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 100,588 0.10%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.11% -1.31% 0.47% -7.63% -0.84% 2.05% 1.60% -
ROE 7.67% -3.79% 1.30% -22.70% -2.31% 3.36% 2.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 504.67 331.57 466.20 427.48 394.65 342.78 440.03 2.30%
EPS 10.90 -4.93 1.78 -31.56 -3.70 6.09 4.68 15.11%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.30 1.37 1.39 1.60 1.81 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 458.79 301.43 423.82 388.61 358.77 311.61 397.51 2.41%
EPS 9.91 -4.48 1.62 -28.69 -3.37 5.54 4.23 15.23%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.2909 1.1818 1.2455 1.2636 1.4545 1.6454 1.6351 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.86 0.52 0.685 0.70 0.80 0.96 1.16 -
P/RPS 0.17 0.16 0.15 0.16 0.20 0.28 0.26 -6.83%
P/EPS 7.89 -10.54 38.46 -2.22 -21.61 15.77 24.78 -17.35%
EY 12.67 -9.48 2.60 -45.08 -4.63 6.34 4.03 21.01%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.50 0.50 0.50 0.53 0.64 -0.79%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 -
Price 0.77 0.55 0.595 0.685 0.73 0.92 1.05 -
P/RPS 0.15 0.17 0.13 0.16 0.18 0.27 0.24 -7.52%
P/EPS 7.07 -11.15 33.40 -2.17 -19.72 15.11 22.43 -17.48%
EY 14.15 -8.97 2.99 -46.07 -5.07 6.62 4.46 21.19%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.43 0.49 0.46 0.51 0.58 -1.18%

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