[HTPADU] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -31.75%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 421,289 455,153 379,633 313,716 327,111 266,247 256,014 8.64%
PBT 31,362 24,412 18,684 11,988 20,251 28,699 34,888 -1.75%
Tax -7,332 -7,156 -9,641 -2,699 -7,384 -8,341 -12,163 -8.08%
NP 24,030 17,256 9,043 9,289 12,867 20,358 22,725 0.93%
-
NP to SH 22,363 14,990 8,911 8,892 12,327 20,358 22,725 -0.26%
-
Tax Rate 23.38% 29.31% 51.60% 22.51% 36.46% 29.06% 34.86% -
Total Cost 397,259 437,897 370,590 304,427 314,244 245,889 233,289 9.26%
-
Net Worth 173,568 99,921 195,097 190,446 173,094 172,924 163,903 0.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 7,159 - 34,523 -
Div Payout % - - - - 58.08% - 151.92% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 173,568 99,921 195,097 190,446 173,094 172,924 163,903 0.95%
NOSH 100,328 99,921 100,050 99,710 100,054 99,956 99,941 0.06%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.70% 3.79% 2.38% 2.96% 3.93% 7.65% 8.88% -
ROE 12.88% 15.00% 4.57% 4.67% 7.12% 11.77% 13.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 419.91 455.51 379.44 314.63 326.93 266.36 256.16 8.57%
EPS 22.29 15.00 8.91 8.92 12.32 20.37 22.74 -0.33%
DPS 0.00 0.00 0.00 0.00 7.16 0.00 34.52 -
NAPS 1.73 1.00 1.95 1.91 1.73 1.73 1.64 0.89%
Adjusted Per Share Value based on latest NOSH - 99,710
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 378.35 408.77 340.94 281.74 293.77 239.11 229.92 8.64%
EPS 20.08 13.46 8.00 7.99 11.07 18.28 20.41 -0.27%
DPS 0.00 0.00 0.00 0.00 6.43 0.00 31.01 -
NAPS 1.5588 0.8974 1.7521 1.7104 1.5545 1.553 1.472 0.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.16 0.94 0.85 1.19 1.40 2.57 3.60 -
P/RPS 0.28 0.21 0.22 0.38 0.43 0.96 1.41 -23.59%
P/EPS 5.20 6.27 9.54 13.34 11.36 12.62 15.83 -16.92%
EY 19.22 15.96 10.48 7.49 8.80 7.92 6.32 20.34%
DY 0.00 0.00 0.00 0.00 5.11 0.00 9.59 -
P/NAPS 0.67 0.94 0.44 0.62 0.81 1.49 2.20 -17.96%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 10/11/03 -
Price 1.23 0.85 0.85 1.17 1.26 2.54 3.78 -
P/RPS 0.29 0.19 0.22 0.37 0.39 0.95 1.48 -23.76%
P/EPS 5.52 5.67 9.54 13.12 10.23 12.47 16.62 -16.76%
EY 18.12 17.65 10.48 7.62 9.78 8.02 6.02 20.13%
DY 0.00 0.00 0.00 0.00 5.68 0.00 9.13 -
P/NAPS 0.71 0.85 0.44 0.61 0.73 1.47 2.30 -17.77%

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