[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 17.83%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 277,919 194,677 103,320 461,459 285,982 184,227 91,802 109.13%
PBT 6,993 6,708 4,702 -9,947 -12,995 -6,281 -4,538 -
Tax -609 -533 -292 -476 -459 -167 -166 137.68%
NP 6,384 6,175 4,410 -10,423 -13,454 -6,448 -4,704 -
-
NP to SH 5,721 5,702 4,322 -10,474 -12,747 -6,576 -5,055 -
-
Tax Rate 8.71% 7.95% 6.21% - - - - -
Total Cost 271,535 188,502 98,910 471,882 299,436 190,675 96,506 99.17%
-
Net Worth 133,617 138,678 137,666 133,617 137,666 140,702 142,727 -4.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 20 - - - - - -
Div Payout % - 0.36% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,617 138,678 137,666 133,617 137,666 140,702 142,727 -4.29%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.30% 3.17% 4.27% -2.26% -4.70% -3.50% -5.12% -
ROE 4.28% 4.11% 3.14% -7.84% -9.26% -4.67% -3.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 274.56 192.32 102.07 455.87 282.52 182.00 90.69 109.13%
EPS 5.65 5.63 4.27 -10.35 -12.59 -6.50 -4.99 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.37 1.36 1.32 1.36 1.39 1.41 -4.29%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 261.23 182.99 97.12 433.75 268.81 173.17 86.29 109.12%
EPS 5.38 5.36 4.06 -9.85 -11.98 -6.18 -4.75 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2559 1.3035 1.294 1.2559 1.294 1.3225 1.3416 -4.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.655 0.685 0.59 0.555 0.70 0.70 0.67 -
P/RPS 0.24 0.36 0.58 0.12 0.25 0.38 0.74 -52.76%
P/EPS 11.59 12.16 13.82 -5.36 -5.56 -10.78 -13.42 -
EY 8.63 8.22 7.24 -18.64 -17.99 -9.28 -7.45 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.43 0.42 0.51 0.50 0.48 2.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 28/05/14 -
Price 0.66 0.595 0.585 0.58 0.65 0.685 0.70 -
P/RPS 0.24 0.31 0.57 0.13 0.23 0.38 0.77 -53.99%
P/EPS 11.68 10.56 13.70 -5.61 -5.16 -10.54 -14.02 -
EY 8.56 9.47 7.30 -17.84 -19.37 -9.48 -7.13 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.43 0.44 0.48 0.49 0.50 0.00%

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
Post a Comment