[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 259.82%
YoY- -90.61%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 469,012 535,444 362,588 322,256 308,144 343,668 375,257 16.04%
PBT 13,814 15,168 14,049 2,537 2,448 5,472 2,850 186.68%
Tax -4,774 -6,180 -6,166 -917 -1,300 -436 -1,644 103.67%
NP 9,040 8,988 7,883 1,620 1,148 5,036 1,206 283.48%
-
NP to SH 9,428 10,156 7,169 716 -448 1,824 923 371.44%
-
Tax Rate 34.56% 40.74% 43.89% 36.15% 53.10% 7.97% 57.68% -
Total Cost 459,972 526,456 354,705 320,636 306,996 338,632 374,051 14.79%
-
Net Worth 143,739 141,714 139,732 131,592 131,592 131,592 128,555 7.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 143,739 141,714 139,732 131,592 131,592 131,592 128,555 7.73%
NOSH 101,225 101,225 101,255 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.93% 1.68% 2.17% 0.50% 0.37% 1.47% 0.32% -
ROE 6.56% 7.17% 5.13% 0.54% -0.34% 1.39% 0.72% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 463.34 528.96 358.09 318.36 304.41 339.51 370.72 16.04%
EPS 9.32 10.04 7.08 0.71 -0.44 1.80 0.91 372.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.38 1.30 1.30 1.30 1.27 7.73%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 440.85 503.29 340.82 302.91 289.64 323.03 352.73 16.04%
EPS 8.86 9.55 6.74 0.67 -0.42 1.71 0.87 370.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3511 1.3321 1.3134 1.2369 1.2369 1.2369 1.2084 7.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.86 0.755 0.565 0.55 0.52 0.59 0.65 -
P/RPS 0.19 0.14 0.16 0.17 0.17 0.17 0.18 3.67%
P/EPS 9.23 7.53 7.98 77.76 -117.49 32.74 71.29 -74.43%
EY 10.83 13.29 12.53 1.29 -0.85 3.05 1.40 291.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.41 0.42 0.40 0.45 0.51 12.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 -
Price 0.77 0.95 0.655 0.56 0.55 0.555 0.59 -
P/RPS 0.17 0.18 0.18 0.18 0.18 0.16 0.16 4.12%
P/EPS 8.27 9.47 9.25 79.17 -124.27 30.80 64.71 -74.65%
EY 12.10 10.56 10.81 1.26 -0.80 3.25 1.55 294.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.47 0.43 0.42 0.43 0.46 11.29%

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