[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -50.6%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 362,588 241,692 154,072 85,917 375,257 277,919 194,677 51.09%
PBT 14,049 1,903 1,224 1,368 2,850 6,993 6,708 63.32%
Tax -6,166 -688 -650 -109 -1,644 -609 -533 407.72%
NP 7,883 1,215 574 1,259 1,206 6,384 6,175 17.59%
-
NP to SH 7,169 537 -224 456 923 5,721 5,702 16.40%
-
Tax Rate 43.89% 36.15% 53.10% 7.97% 57.68% 8.71% 7.95% -
Total Cost 354,705 240,477 153,498 84,658 374,051 271,535 188,502 52.12%
-
Net Worth 139,732 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.36% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 139,732 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
NOSH 101,255 101,225 101,225 101,225 101,225 101,225 101,225 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.17% 0.50% 0.37% 1.47% 0.32% 2.30% 3.17% -
ROE 5.13% 0.41% -0.17% 0.35% 0.72% 4.28% 4.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 358.09 238.77 152.21 84.88 370.72 274.56 192.32 51.06%
EPS 7.08 0.53 -0.22 0.45 0.91 5.65 5.63 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.38 1.30 1.30 1.30 1.27 1.32 1.37 0.48%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 340.82 227.18 144.82 80.76 352.73 261.23 182.99 51.09%
EPS 6.74 0.50 -0.21 0.43 0.87 5.38 5.36 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.3134 1.2369 1.2369 1.2369 1.2084 1.2559 1.3035 0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.565 0.55 0.52 0.59 0.65 0.655 0.685 -
P/RPS 0.16 0.23 0.34 0.70 0.18 0.24 0.36 -41.61%
P/EPS 7.98 103.68 -234.99 130.97 71.29 11.59 12.16 -24.38%
EY 12.53 0.96 -0.43 0.76 1.40 8.63 8.22 32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.41 0.42 0.40 0.45 0.51 0.50 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 0.655 0.56 0.55 0.555 0.59 0.66 0.595 -
P/RPS 0.18 0.23 0.36 0.65 0.16 0.24 0.31 -30.28%
P/EPS 9.25 105.56 -248.54 123.20 64.71 11.68 10.56 -8.41%
EY 10.81 0.95 -0.40 0.81 1.55 8.56 9.47 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.47 0.43 0.42 0.43 0.46 0.50 0.43 6.08%

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