[HTPADU] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -16.83%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 382,844 424,016 363,930 316,486 302,604 335,038 304,470 16.48%
PBT 24,296 25,722 18,896 17,298 21,424 15,306 14,390 41.74%
Tax -6,760 -8,371 -5,324 -5,212 -5,352 -9,487 -5,117 20.37%
NP 17,536 17,351 13,572 12,086 16,072 5,819 9,273 52.86%
-
NP to SH 17,472 15,359 13,180 11,804 14,192 6,110 9,445 50.63%
-
Tax Rate 27.82% 32.54% 28.18% 30.13% 24.98% 61.98% 35.56% -
Total Cost 365,308 406,665 350,358 304,400 286,532 329,219 295,197 15.25%
-
Net Worth 180,917 176,000 195,098 191,097 187,894 164,081 191,107 -3.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,917 176,000 195,098 191,097 187,894 164,081 191,107 -3.58%
NOSH 99,954 100,000 100,050 100,050 99,943 100,050 100,056 -0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.58% 4.09% 3.73% 3.82% 5.31% 1.74% 3.05% -
ROE 9.66% 8.73% 6.76% 6.18% 7.55% 3.72% 4.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 383.02 424.02 363.75 316.33 302.77 334.87 304.30 16.56%
EPS 17.48 15.36 13.17 11.80 14.20 6.11 9.44 50.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.76 1.95 1.91 1.88 1.64 1.91 -3.51%
Adjusted Per Share Value based on latest NOSH - 99,788
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 359.86 398.56 342.08 297.48 284.43 314.92 286.19 16.48%
EPS 16.42 14.44 12.39 11.10 13.34 5.74 8.88 50.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7005 1.6543 1.8338 1.7962 1.7661 1.5423 1.7963 -3.58%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.82 0.89 0.85 0.92 1.00 1.03 1.19 -
P/RPS 0.21 0.21 0.23 0.29 0.33 0.31 0.39 -33.78%
P/EPS 4.69 5.79 6.45 7.80 7.04 16.87 12.61 -48.25%
EY 21.32 17.26 15.50 12.82 14.20 5.93 7.93 93.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.44 0.48 0.53 0.63 0.62 -19.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 -
Price 1.30 0.85 0.85 0.86 0.88 1.08 1.17 -
P/RPS 0.34 0.20 0.23 0.27 0.29 0.32 0.38 -7.14%
P/EPS 7.44 5.53 6.45 7.29 6.20 17.68 12.39 -28.80%
EY 13.45 18.07 15.50 13.72 16.14 5.65 8.07 40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.48 0.44 0.45 0.47 0.66 0.61 11.67%

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