[HTPADU] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -19.38%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 429,382 394,328 360,601 426,682 413,429 451,103 444,076 -0.55%
PBT -36,733 7,077 8,901 14,029 19,236 34,158 26,440 -
Tax -1,445 -3,325 -2,120 -5,730 -6,947 -6,353 -8,723 -25.88%
NP -38,178 3,752 6,781 8,299 12,289 27,805 17,717 -
-
NP to SH -37,537 3,450 4,710 7,113 11,138 26,109 16,179 -
-
Tax Rate - 46.98% 23.82% 40.84% 36.11% 18.60% 32.99% -
Total Cost 467,560 390,576 353,820 418,383 401,140 423,298 426,359 1.54%
-
Net Worth 142,727 176,131 101,225 189,099 190,603 182,117 180,917 -3.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 142,727 176,131 101,225 189,099 190,603 182,117 180,917 -3.87%
NOSH 101,225 101,225 101,225 103,333 100,317 100,617 99,954 0.21%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -8.89% 0.95% 1.88% 1.95% 2.97% 6.16% 3.99% -
ROE -26.30% 1.96% 4.65% 3.76% 5.84% 14.34% 8.94% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 424.19 389.56 356.24 412.92 412.12 448.34 444.28 -0.76%
EPS -37.08 3.41 4.65 6.88 11.10 25.95 16.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.74 1.00 1.83 1.90 1.81 1.81 -4.07%
Adjusted Per Share Value based on latest NOSH - 103,333
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 385.62 354.14 323.85 383.20 371.30 405.13 398.82 -0.55%
EPS -33.71 3.10 4.23 6.39 10.00 23.45 14.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2818 1.5818 0.9091 1.6983 1.7118 1.6356 1.6248 -3.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.67 0.77 1.04 1.15 1.07 0.88 0.82 -
P/RPS 0.16 0.20 0.29 0.28 0.26 0.20 0.18 -1.94%
P/EPS -1.81 22.59 22.35 16.71 9.64 3.39 5.07 -
EY -55.35 4.43 4.47 5.99 10.38 29.49 19.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 1.04 0.63 0.56 0.49 0.45 1.08%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 23/05/13 16/05/12 26/05/11 20/05/10 27/05/09 28/05/08 -
Price 0.70 0.775 0.99 1.14 1.06 1.05 1.30 -
P/RPS 0.17 0.20 0.28 0.28 0.26 0.23 0.29 -8.51%
P/EPS -1.89 22.74 21.28 16.56 9.55 4.05 8.03 -
EY -52.98 4.40 4.70 6.04 10.47 24.71 12.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.99 0.62 0.56 0.58 0.72 -5.89%

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