[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 211.7%
YoY- 93.12%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 266,400 171,720 87,840 458,973 304,084 208,254 95,711 97.74%
PBT 6,315 7,846 2,324 37,912 12,866 10,565 6,074 2.62%
Tax -3,333 -2,696 -1,267 -6,779 -2,782 -2,782 -1,690 57.20%
NP 2,982 5,150 1,057 31,133 10,084 7,783 4,384 -22.63%
-
NP to SH 2,217 4,355 815 29,661 9,516 7,246 4,368 -36.34%
-
Tax Rate 52.78% 34.36% 54.52% 17.88% 21.62% 26.33% 27.82% -
Total Cost 263,418 166,570 86,783 427,840 294,000 200,471 91,327 102.49%
-
Net Worth 173,547 176,202 182,117 181,006 171,107 173,903 180,917 -2.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 173,547 176,202 182,117 181,006 171,107 173,903 180,917 -2.73%
NOSH 100,316 100,114 100,617 100,003 99,921 99,944 99,954 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.12% 3.00% 1.20% 6.78% 3.32% 3.74% 4.58% -
ROE 1.28% 2.47% 0.45% 16.39% 5.56% 4.17% 2.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 265.56 171.52 87.30 458.96 303.89 208.37 95.75 97.27%
EPS 2.21 4.35 0.81 29.66 9.51 7.25 4.37 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.76 1.81 1.81 1.71 1.74 1.81 -2.96%
Adjusted Per Share Value based on latest NOSH - 100,029
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 250.40 161.41 82.57 431.42 285.83 195.75 89.96 97.75%
EPS 2.08 4.09 0.77 27.88 8.94 6.81 4.11 -36.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6313 1.6562 1.7118 1.7014 1.6083 1.6346 1.7005 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.01 0.88 0.82 0.94 1.35 0.82 -
P/RPS 0.44 0.59 1.01 0.18 0.31 0.65 0.86 -36.00%
P/EPS 52.49 23.22 108.64 2.76 9.88 18.62 18.76 98.43%
EY 1.91 4.31 0.92 36.17 10.12 5.37 5.33 -49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.49 0.45 0.55 0.78 0.45 30.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 -
Price 1.23 1.15 1.05 0.90 0.85 1.26 1.30 -
P/RPS 0.46 0.67 1.20 0.20 0.28 0.60 1.36 -51.42%
P/EPS 55.66 26.44 129.63 3.03 8.94 17.38 29.75 51.77%
EY 1.80 3.78 0.77 32.96 11.19 5.75 3.36 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.58 0.50 0.50 0.72 0.72 -0.92%

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