[HTPADU] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.43%
YoY- -54.96%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 413,429 451,103 444,076 336,248 299,289 325,652 234,120 9.93%
PBT 19,236 34,158 26,440 15,362 18,900 18,008 30,229 -7.25%
Tax -6,947 -6,353 -8,723 -9,319 -3,940 -8,014 -7,479 -1.22%
NP 12,289 27,805 17,717 6,043 14,960 9,994 22,750 -9.75%
-
NP to SH 11,138 26,109 16,179 6,136 13,622 9,994 22,750 -11.21%
-
Tax Rate 36.11% 18.60% 32.99% 60.66% 20.85% 44.50% 24.74% -
Total Cost 401,140 423,298 426,359 330,205 284,329 315,658 211,370 11.26%
-
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 21,399 3,604 -
Div Payout % - - - - - 214.12% 15.84% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 190,603 182,117 180,917 187,894 191,108 172,199 178,972 1.05%
NOSH 100,317 100,617 99,954 99,943 100,056 100,116 99,984 0.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.97% 6.16% 3.99% 1.80% 5.00% 3.07% 9.72% -
ROE 5.84% 14.34% 8.94% 3.27% 7.13% 5.80% 12.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 412.12 448.34 444.28 336.44 299.12 325.27 234.16 9.87%
EPS 11.10 25.95 16.19 6.14 13.61 9.98 22.75 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 21.48 3.60 -
NAPS 1.90 1.81 1.81 1.88 1.91 1.72 1.79 0.99%
Adjusted Per Share Value based on latest NOSH - 99,943
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 371.30 405.13 398.82 301.98 268.79 292.46 210.26 9.93%
EPS 10.00 23.45 14.53 5.51 12.23 8.98 20.43 -11.22%
DPS 0.00 0.00 0.00 0.00 0.00 19.22 3.24 -
NAPS 1.7118 1.6356 1.6248 1.6875 1.7163 1.5465 1.6073 1.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.07 0.88 0.82 1.00 1.13 2.44 3.16 -
P/RPS 0.26 0.20 0.18 0.30 0.38 0.75 1.35 -23.99%
P/EPS 9.64 3.39 5.07 16.29 8.30 24.44 13.89 -5.90%
EY 10.38 29.49 19.74 6.14 12.05 4.09 7.20 6.28%
DY 0.00 0.00 0.00 0.00 0.00 8.80 1.14 -
P/NAPS 0.56 0.49 0.45 0.53 0.59 1.42 1.77 -17.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 28/05/08 25/05/07 26/05/06 31/05/05 13/05/04 -
Price 1.06 1.05 1.30 0.88 1.22 2.18 2.80 -
P/RPS 0.26 0.23 0.29 0.26 0.41 0.67 1.20 -22.49%
P/EPS 9.55 4.05 8.03 14.33 8.96 21.84 12.31 -4.14%
EY 10.47 24.71 12.45 6.98 11.16 4.58 8.13 4.30%
DY 0.00 0.00 0.00 0.00 0.00 9.85 1.29 -
P/NAPS 0.56 0.58 0.72 0.47 0.64 1.27 1.56 -15.69%

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