[HTPADU] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 16.44%
YoY- -33.78%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 472,977 429,382 394,328 360,601 426,682 413,429 451,103 0.79%
PBT -708 -36,733 7,077 8,901 14,029 19,236 34,158 -
Tax -602 -1,445 -3,325 -2,120 -5,730 -6,947 -6,353 -32.46%
NP -1,310 -38,178 3,752 6,781 8,299 12,289 27,805 -
-
NP to SH -1,098 -37,537 3,450 4,710 7,113 11,138 26,109 -
-
Tax Rate - - 46.98% 23.82% 40.84% 36.11% 18.60% -
Total Cost 474,287 467,560 390,576 353,820 418,383 401,140 423,298 1.91%
-
Net Worth 137,666 142,727 176,131 101,225 189,099 190,603 182,117 -4.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 137,666 142,727 176,131 101,225 189,099 190,603 182,117 -4.55%
NOSH 101,225 101,225 101,225 101,225 103,333 100,317 100,617 0.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.28% -8.89% 0.95% 1.88% 1.95% 2.97% 6.16% -
ROE -0.80% -26.30% 1.96% 4.65% 3.76% 5.84% 14.34% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 467.25 424.19 389.56 356.24 412.92 412.12 448.34 0.69%
EPS -1.08 -37.08 3.41 4.65 6.88 11.10 25.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.41 1.74 1.00 1.83 1.90 1.81 -4.65%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 424.77 385.62 354.14 323.85 383.20 371.30 405.13 0.79%
EPS -0.99 -33.71 3.10 4.23 6.39 10.00 23.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2364 1.2818 1.5818 0.9091 1.6983 1.7118 1.6356 -4.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.59 0.67 0.77 1.04 1.15 1.07 0.88 -
P/RPS 0.13 0.16 0.20 0.29 0.28 0.26 0.20 -6.92%
P/EPS -54.39 -1.81 22.59 22.35 16.71 9.64 3.39 -
EY -1.84 -55.35 4.43 4.47 5.99 10.38 29.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.44 1.04 0.63 0.56 0.49 -2.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 23/05/13 16/05/12 26/05/11 20/05/10 27/05/09 -
Price 0.585 0.70 0.775 0.99 1.14 1.06 1.05 -
P/RPS 0.13 0.17 0.20 0.28 0.28 0.26 0.23 -9.06%
P/EPS -53.93 -1.89 22.74 21.28 16.56 9.55 4.05 -
EY -1.85 -52.98 4.40 4.70 6.04 10.47 24.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.45 0.99 0.62 0.56 0.58 -4.86%

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