[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.55%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 304,156 297,764 295,917 280,737 281,066 284,276 311,871 -1.66%
PBT 17,774 21,196 20,275 25,441 21,578 26,696 20,722 -9.75%
Tax -5,696 -6,024 -4,430 -7,429 -6,516 -9,476 -8,494 -23.44%
NP 12,078 15,172 15,845 18,012 15,062 17,220 12,228 -0.82%
-
NP to SH 11,416 14,088 14,406 16,796 14,168 17,220 12,228 -4.48%
-
Tax Rate 32.05% 28.42% 21.85% 29.20% 30.20% 35.50% 40.99% -
Total Cost 292,078 282,592 280,072 262,725 266,004 267,056 299,643 -1.69%
-
Net Worth 188,933 191,108 187,077 172,958 172,097 172,199 181,970 2.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 7,158 -
Div Payout % - - - - - - 58.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 188,933 191,108 187,077 172,958 172,097 172,199 181,970 2.54%
NOSH 99,964 100,056 100,041 99,976 100,056 100,116 99,983 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.97% 5.10% 5.35% 6.42% 5.36% 6.06% 3.92% -
ROE 6.04% 7.37% 7.70% 9.71% 8.23% 10.00% 6.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 304.26 297.59 295.79 280.80 280.91 283.95 311.92 -1.64%
EPS 11.42 14.08 14.40 16.80 14.16 17.20 12.23 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.16 -
NAPS 1.89 1.91 1.87 1.73 1.72 1.72 1.82 2.55%
Adjusted Per Share Value based on latest NOSH - 100,054
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 273.16 267.42 265.76 252.13 252.42 255.30 280.09 -1.66%
EPS 10.25 12.65 12.94 15.08 12.72 15.47 10.98 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
NAPS 1.6968 1.7163 1.6801 1.5533 1.5456 1.5465 1.6343 2.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.21 1.13 1.01 1.40 2.07 2.44 2.65 -
P/RPS 0.40 0.38 0.34 0.50 0.74 0.86 0.85 -39.58%
P/EPS 10.60 8.03 7.01 8.33 14.62 14.19 21.67 -37.99%
EY 9.44 12.46 14.26 12.00 6.84 7.05 4.62 61.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.64 0.59 0.54 0.81 1.20 1.42 1.46 -42.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 -
Price 1.17 1.22 1.20 1.26 1.73 2.18 2.60 -
P/RPS 0.38 0.41 0.41 0.45 0.62 0.77 0.83 -40.68%
P/EPS 10.25 8.66 8.33 7.50 12.22 12.67 21.26 -38.59%
EY 9.76 11.54 12.00 13.33 8.18 7.89 4.70 62.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.62 0.64 0.64 0.73 1.01 1.27 1.43 -42.80%

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