[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.25%
YoY- -81.34%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 406,968 266,400 171,720 87,840 458,973 304,084 208,254 56.11%
PBT 17,295 6,315 7,846 2,324 37,912 12,866 10,565 38.77%
Tax -6,479 -3,333 -2,696 -1,267 -6,779 -2,782 -2,782 75.42%
NP 10,816 2,982 5,150 1,057 31,133 10,084 7,783 24.45%
-
NP to SH 9,969 2,217 4,355 815 29,661 9,516 7,246 23.62%
-
Tax Rate 37.46% 52.78% 34.36% 54.52% 17.88% 21.62% 26.33% -
Total Cost 396,152 263,418 166,570 86,783 427,840 294,000 200,471 57.27%
-
Net Worth 190,340 173,547 176,202 182,117 181,006 171,107 173,903 6.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 190,340 173,547 176,202 182,117 181,006 171,107 173,903 6.18%
NOSH 100,179 100,316 100,114 100,617 100,003 99,921 99,944 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.66% 1.12% 3.00% 1.20% 6.78% 3.32% 3.74% -
ROE 5.24% 1.28% 2.47% 0.45% 16.39% 5.56% 4.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 406.24 265.56 171.52 87.30 458.96 303.89 208.37 55.87%
EPS 9.93 2.21 4.35 0.81 29.66 9.51 7.25 23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.73 1.76 1.81 1.81 1.71 1.74 6.02%
Adjusted Per Share Value based on latest NOSH - 100,617
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 365.49 239.25 154.22 78.89 412.20 273.09 187.03 56.11%
EPS 8.95 1.99 3.91 0.73 26.64 8.55 6.51 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7094 1.5586 1.5824 1.6356 1.6256 1.5367 1.5618 6.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.08 1.16 1.01 0.88 0.82 0.94 1.35 -
P/RPS 0.27 0.44 0.59 1.01 0.18 0.31 0.65 -44.23%
P/EPS 10.85 52.49 23.22 108.64 2.76 9.88 18.62 -30.16%
EY 9.21 1.91 4.31 0.92 36.17 10.12 5.37 43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.57 0.49 0.45 0.55 0.78 -18.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 -
Price 1.10 1.23 1.15 1.05 0.90 0.85 1.26 -
P/RPS 0.27 0.46 0.67 1.20 0.20 0.28 0.60 -41.19%
P/EPS 11.05 55.66 26.44 129.63 3.03 8.94 17.38 -25.99%
EY 9.05 1.80 3.78 0.77 32.96 11.19 5.75 35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.65 0.58 0.50 0.50 0.72 -13.38%

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