[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -12.45%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 343,440 351,360 458,973 405,445 416,508 382,844 424,016 -13.11%
PBT 15,692 9,296 37,912 17,154 21,130 24,296 25,722 -28.09%
Tax -5,392 -5,068 -6,779 -3,709 -5,564 -6,760 -8,371 -25.43%
NP 10,300 4,228 31,133 13,445 15,566 17,536 17,351 -29.38%
-
NP to SH 8,710 3,260 29,661 12,688 14,492 17,472 15,359 -31.51%
-
Tax Rate 34.36% 54.52% 17.88% 21.62% 26.33% 27.82% 32.54% -
Total Cost 333,140 347,132 427,840 392,000 400,942 365,308 406,665 -12.45%
-
Net Worth 176,202 182,117 181,006 171,107 173,903 180,917 176,000 0.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 176,202 182,117 181,006 171,107 173,903 180,917 176,000 0.07%
NOSH 100,114 100,617 100,003 99,921 99,944 99,954 100,000 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.00% 1.20% 6.78% 3.32% 3.74% 4.58% 4.09% -
ROE 4.94% 1.79% 16.39% 7.42% 8.33% 9.66% 8.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 343.05 349.20 458.96 405.19 416.74 383.02 424.02 -13.18%
EPS 8.70 3.24 29.66 12.68 14.50 17.48 15.36 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.81 1.71 1.74 1.81 1.76 0.00%
Adjusted Per Share Value based on latest NOSH - 99,921
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 322.82 330.26 431.42 381.10 391.50 359.86 398.56 -13.11%
EPS 8.19 3.06 27.88 11.93 13.62 16.42 14.44 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6562 1.7118 1.7014 1.6083 1.6346 1.7005 1.6543 0.07%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.01 0.88 0.82 0.94 1.35 0.82 0.89 -
P/RPS 0.29 0.25 0.18 0.23 0.32 0.21 0.21 24.03%
P/EPS 11.61 27.16 2.76 7.41 9.31 4.69 5.79 59.08%
EY 8.61 3.68 36.17 13.49 10.74 21.32 17.26 -37.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.45 0.55 0.78 0.45 0.51 7.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 -
Price 1.15 1.05 0.90 0.85 1.26 1.30 0.85 -
P/RPS 0.34 0.30 0.20 0.21 0.30 0.34 0.20 42.48%
P/EPS 13.22 32.41 3.03 6.70 8.69 7.44 5.53 78.88%
EY 7.57 3.09 32.96 14.92 11.51 13.45 18.07 -44.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.50 0.50 0.72 0.72 0.48 22.42%

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