[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.66%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 416,508 382,844 424,016 363,930 316,486 302,604 335,038 15.63%
PBT 21,130 24,296 25,722 18,896 17,298 21,424 15,306 24.00%
Tax -5,564 -6,760 -8,371 -5,324 -5,212 -5,352 -9,487 -29.95%
NP 15,566 17,536 17,351 13,572 12,086 16,072 5,819 92.81%
-
NP to SH 14,492 17,472 15,359 13,180 11,804 14,192 6,110 77.94%
-
Tax Rate 26.33% 27.82% 32.54% 28.18% 30.13% 24.98% 61.98% -
Total Cost 400,942 365,308 406,665 350,358 304,400 286,532 329,219 14.05%
-
Net Worth 173,903 180,917 176,000 195,098 191,097 187,894 164,081 3.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 173,903 180,917 176,000 195,098 191,097 187,894 164,081 3.95%
NOSH 99,944 99,954 100,000 100,050 100,050 99,943 100,050 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.74% 4.58% 4.09% 3.73% 3.82% 5.31% 1.74% -
ROE 8.33% 9.66% 8.73% 6.76% 6.18% 7.55% 3.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 416.74 383.02 424.02 363.75 316.33 302.77 334.87 15.71%
EPS 14.50 17.48 15.36 13.17 11.80 14.20 6.11 78.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.81 1.76 1.95 1.91 1.88 1.64 4.02%
Adjusted Per Share Value based on latest NOSH - 100,050
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 391.50 359.86 398.56 342.08 297.48 284.43 314.92 15.63%
EPS 13.62 16.42 14.44 12.39 11.10 13.34 5.74 77.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6346 1.7005 1.6543 1.8338 1.7962 1.7661 1.5423 3.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.35 0.82 0.89 0.85 0.92 1.00 1.03 -
P/RPS 0.32 0.21 0.21 0.23 0.29 0.33 0.31 2.14%
P/EPS 9.31 4.69 5.79 6.45 7.80 7.04 16.87 -32.74%
EY 10.74 21.32 17.26 15.50 12.82 14.20 5.93 48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.51 0.44 0.48 0.53 0.63 15.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 -
Price 1.26 1.30 0.85 0.85 0.86 0.88 1.08 -
P/RPS 0.30 0.34 0.20 0.23 0.27 0.29 0.32 -4.21%
P/EPS 8.69 7.44 5.53 6.45 7.29 6.20 17.68 -37.74%
EY 11.51 13.45 18.07 15.50 13.72 16.14 5.65 60.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.48 0.44 0.45 0.47 0.66 5.97%

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