[HTPADU] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.98%
YoY- 61.38%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 360,601 426,682 413,429 451,103 444,076 336,248 299,289 3.15%
PBT 8,901 14,029 19,236 34,158 26,440 15,362 18,900 -11.78%
Tax -2,120 -5,730 -6,947 -6,353 -8,723 -9,319 -3,940 -9.80%
NP 6,781 8,299 12,289 27,805 17,717 6,043 14,960 -12.34%
-
NP to SH 4,710 7,113 11,138 26,109 16,179 6,136 13,622 -16.20%
-
Tax Rate 23.82% 40.84% 36.11% 18.60% 32.99% 60.66% 20.85% -
Total Cost 353,820 418,383 401,140 423,298 426,359 330,205 284,329 3.70%
-
Net Worth 101,225 189,099 190,603 182,117 180,917 187,894 191,108 -10.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 101,225 189,099 190,603 182,117 180,917 187,894 191,108 -10.04%
NOSH 101,225 103,333 100,317 100,617 99,954 99,943 100,056 0.19%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.88% 1.95% 2.97% 6.16% 3.99% 1.80% 5.00% -
ROE 4.65% 3.76% 5.84% 14.34% 8.94% 3.27% 7.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 356.24 412.92 412.12 448.34 444.28 336.44 299.12 2.95%
EPS 4.65 6.88 11.10 25.95 16.19 6.14 13.61 -16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.83 1.90 1.81 1.81 1.88 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 100,617
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 323.85 383.20 371.30 405.13 398.82 301.98 268.79 3.15%
EPS 4.23 6.39 10.00 23.45 14.53 5.51 12.23 -16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9091 1.6983 1.7118 1.6356 1.6248 1.6875 1.7163 -10.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.04 1.15 1.07 0.88 0.82 1.00 1.13 -
P/RPS 0.29 0.28 0.26 0.20 0.18 0.30 0.38 -4.40%
P/EPS 22.35 16.71 9.64 3.39 5.07 16.29 8.30 17.93%
EY 4.47 5.99 10.38 29.49 19.74 6.14 12.05 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.63 0.56 0.49 0.45 0.53 0.59 9.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 26/05/11 20/05/10 27/05/09 28/05/08 25/05/07 26/05/06 -
Price 0.99 1.14 1.06 1.05 1.30 0.88 1.22 -
P/RPS 0.28 0.28 0.26 0.23 0.29 0.26 0.41 -6.15%
P/EPS 21.28 16.56 9.55 4.05 8.03 14.33 8.96 15.49%
EY 4.70 6.04 10.47 24.71 12.45 6.98 11.16 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.62 0.56 0.58 0.72 0.47 0.64 7.53%

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