[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[HTPADU] HEITECH PADU BHD

Announcement Date

20-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -23.92%

YoY- 132.64%

Quarter Report

HTPADU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	433,910	380,114	319,844	313,160	406,968	355,200	343,440	16.81%
YoY %	14.15%	18.84%	2.13%	-23.05%	14.57%	3.42%	-	-
Horiz. %	126.34%	110.68%	93.13%	91.18%	118.50%	103.42%	100.00%	-
PBT	17,203	9,384	10,604	16,004	17,295	8,420	15,692	6.30%
YoY %	83.32%	-11.51%	-33.74%	-7.46%	105.40%	-46.34%	-	-
Horiz. %	109.63%	59.80%	67.58%	101.99%	110.22%	53.66%	100.00%	-
Tax	-6,862	-3,054	-3,300	-5,748	-6,479	-4,444	-5,392	17.38%
YoY %	-124.69%	7.45%	42.59%	11.28%	-45.79%	17.58%	-	-
Horiz. %	127.26%	56.64%	61.20%	106.60%	120.16%	82.42%	100.00%	-
NP	10,341	6,329	7,304	10,256	10,816	3,976	10,300	0.26%
YoY %	63.39%	-13.35%	-28.78%	-5.18%	172.03%	-61.40%	-	-
Horiz. %	100.40%	61.45%	70.91%	99.57%	105.01%	38.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,892	5,396	5,864	7,584	9,969	2,956	8,710	1.38%
YoY %	64.79%	-7.98%	-22.68%	-23.92%	237.25%	-66.06%	-	-
Horiz. %	102.09%	61.95%	67.32%	87.07%	114.45%	33.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.89%	32.54%	31.12%	35.92%	37.46%	52.78%	34.36%	-
YoY %	22.59%	4.56%	-13.36%	-4.11%	-29.03%	53.61%	-	-
Horiz. %	116.09%	94.70%	90.57%	104.54%	109.02%	153.61%	100.00%	-
Total Cost	423,569	373,785	312,540	302,904	396,152	351,224	333,140	17.31%
YoY %	13.32%	19.60%	3.18%	-23.54%	12.79%	5.43%	-	-
Horiz. %	127.14%	112.20%	93.82%	90.92%	118.91%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,331	195,822	194,797	190,603	190,340	173,547	176,202	4.15%
YoY %	-4.34%	0.53%	2.20%	0.14%	9.68%	-1.51%	-	-
Horiz. %	106.32%	111.13%	110.55%	108.17%	108.02%	98.49%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	187,331	195,822	194,797	190,603	190,340	173,547	176,202	4.15%
YoY %	-4.34%	0.53%	2.20%	0.14%	9.68%	-1.51%	-	-
Horiz. %	106.32%	111.13%	110.55%	108.17%	108.02%	98.49%	100.00%	-
NOSH	100,715	100,421	100,410	100,317	100,179	100,316	100,114	0.39%
YoY %	0.29%	0.01%	0.09%	0.14%	-0.14%	0.20%	-	-
Horiz. %	100.60%	100.31%	100.30%	100.20%	100.06%	100.20%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	2.38%	1.67%	2.28%	3.28%	2.66%	1.12%	3.00%	-
YoY %	42.51%	-26.75%	-30.49%	23.31%	137.50%	-62.67%	-	-
Horiz. %	79.33%	55.67%	76.00%	109.33%	88.67%	37.33%	100.00%	-
ROE	4.75%	2.76%	3.01%	3.98%	5.24%	1.70%	4.94%	-
YoY %	72.10%	-8.31%	-24.37%	-24.05%	208.24%	-65.59%	-	-
Horiz. %	96.15%	55.87%	60.93%	80.57%	106.07%	34.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	430.83	378.52	318.53	312.17	406.24	354.08	343.05	16.35%
YoY %	13.82%	18.83%	2.04%	-23.16%	14.73%	3.22%	-	-
Horiz. %	125.59%	110.34%	92.85%	91.00%	118.42%	103.22%	100.00%	-
EPS	8.85	5.37	5.84	7.56	9.93	2.95	8.70	1.14%
YoY %	64.80%	-8.05%	-22.75%	-23.87%	236.61%	-66.09%	-	-
Horiz. %	101.72%	61.72%	67.13%	86.90%	114.14%	33.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.86	1.95	1.94	1.90	1.90	1.73	1.76	3.74%
YoY %	-4.62%	0.52%	2.11%	0.00%	9.83%	-1.70%	-	-
Horiz. %	105.68%	110.80%	110.23%	107.95%	107.95%	98.30%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,317
RPS	389.69	341.38	287.25	281.24	365.49	319.00	308.44	16.81%
YoY %	14.15%	18.84%	2.14%	-23.05%	14.57%	3.42%	-	-
Horiz. %	126.34%	110.68%	93.13%	91.18%	118.50%	103.42%	100.00%	-
EPS	7.99	4.85	5.27	6.81	8.95	2.65	7.82	1.44%
YoY %	64.74%	-7.97%	-22.61%	-23.91%	237.74%	-66.11%	-	-
Horiz. %	102.17%	62.02%	67.39%	87.08%	114.45%	33.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6824	1.7587	1.7494	1.7118	1.7094	1.5586	1.5824	4.15%
YoY %	-4.34%	0.53%	2.20%	0.14%	9.68%	-1.50%	-	-
Horiz. %	106.32%	111.14%	110.55%	108.18%	108.03%	98.50%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.28	1.11	1.23	1.07	1.08	1.16	1.01	-
P/RPS	0.30	0.29	0.39	0.34	0.27	0.33	0.29	2.27%
YoY %	3.45%	-25.64%	14.71%	25.93%	-18.18%	13.79%	-	-
Horiz. %	103.45%	100.00%	134.48%	117.24%	93.10%	113.79%	100.00%	-
P/EPS	14.50	20.66	21.06	14.15	10.85	39.37	11.61	15.92%
YoY %	-29.82%	-1.90%	48.83%	30.41%	-72.44%	239.10%	-	-
Horiz. %	124.89%	177.95%	181.40%	121.88%	93.45%	339.10%	100.00%	-
EY	6.90	4.84	4.75	7.07	9.21	2.54	8.61	-13.68%
YoY %	42.56%	1.89%	-32.81%	-23.24%	262.60%	-70.50%	-	-
Horiz. %	80.14%	56.21%	55.17%	82.11%	106.97%	29.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.57	0.63	0.56	0.57	0.67	0.57	13.54%
YoY %	21.05%	-9.52%	12.50%	-1.75%	-14.93%	17.54%	-	-
Horiz. %	121.05%	100.00%	110.53%	98.25%	100.00%	117.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	30/11/10	24/08/10	20/05/10	25/02/10	05/11/09	26/08/09	-
Price	1.16	1.18	1.15	1.06	1.10	1.23	1.15	-
P/RPS	0.27	0.31	0.36	0.34	0.27	0.35	0.34	-14.20%
YoY %	-12.90%	-13.89%	5.88%	25.93%	-22.86%	2.94%	-	-
Horiz. %	79.41%	91.18%	105.88%	100.00%	79.41%	102.94%	100.00%	-
P/EPS	13.14	21.96	19.69	14.02	11.05	41.74	13.22	-0.40%
YoY %	-40.16%	11.53%	40.44%	26.88%	-73.53%	215.73%	-	-
Horiz. %	99.39%	166.11%	148.94%	106.05%	83.59%	315.73%	100.00%	-
EY	7.61	4.55	5.08	7.13	9.05	2.40	7.57	0.35%
YoY %	67.25%	-10.43%	-28.75%	-21.22%	277.08%	-68.30%	-	-
Horiz. %	100.53%	60.11%	67.11%	94.19%	119.55%	31.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.61	0.59	0.56	0.58	0.71	0.65	-3.09%
YoY %	1.64%	3.39%	5.36%	-3.45%	-18.31%	9.23%	-	-
Horiz. %	95.38%	93.85%	90.77%	86.15%	89.23%	109.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos