[HTPADU] QoQ Cumulative 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- -80.98%
YoY- 132.64%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 433,910 285,086 159,922 78,290 406,968 266,400 171,720 85.20%
PBT 17,203 7,038 5,302 4,001 17,295 6,315 7,846 68.53%
Tax -6,862 -2,291 -1,650 -1,437 -6,479 -3,333 -2,696 86.10%
NP 10,341 4,747 3,652 2,564 10,816 2,982 5,150 58.95%
-
NP to SH 8,892 4,047 2,932 1,896 9,969 2,217 4,355 60.73%
-
Tax Rate 39.89% 32.55% 31.12% 35.92% 37.46% 52.78% 34.36% -
Total Cost 423,569 280,339 156,270 75,726 396,152 263,418 166,570 85.98%
-
Net Worth 187,331 195,822 194,797 190,603 190,340 173,547 176,202 4.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 187,331 195,822 194,797 190,603 190,340 173,547 176,202 4.15%
NOSH 100,715 100,421 100,410 100,317 100,179 100,316 100,114 0.39%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.38% 1.67% 2.28% 3.28% 2.66% 1.12% 3.00% -
ROE 4.75% 2.07% 1.51% 0.99% 5.24% 1.28% 2.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 430.83 283.89 159.27 78.04 406.24 265.56 171.52 84.47%
EPS 8.85 4.03 2.92 1.89 9.93 2.21 4.35 60.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.95 1.94 1.90 1.90 1.73 1.76 3.74%
Adjusted Per Share Value based on latest NOSH - 100,317
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 407.86 267.97 150.32 73.59 382.53 250.40 161.41 85.20%
EPS 8.36 3.80 2.76 1.78 9.37 2.08 4.09 60.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7608 1.8406 1.831 1.7916 1.7891 1.6313 1.6562 4.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 0.39 0.77 1.37 0.27 0.44 0.59 -36.21%
P/EPS 14.50 27.54 42.12 56.61 10.85 52.49 23.22 -26.87%
EY 6.90 3.63 2.37 1.77 9.21 1.91 4.31 36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.63 0.56 0.57 0.67 0.57 13.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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 0.42 0.72 1.36 0.27 0.46 0.67 -45.35%
P/EPS 13.14 29.28 39.38 56.08 11.05 55.66 26.44 -37.17%
EY 7.61 3.42 2.54 1.78 9.05 1.80 3.78 59.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.59 0.56 0.58 0.71 0.65 -3.09%

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