[HTPADU] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.19%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 83,880 87,840 154,889 95,830 112,544 95,711 151,068 -32.46%
PBT 5,523 2,324 25,046 2,300 4,488 6,074 11,550 -38.87%
Tax -1,430 -1,267 -3,998 1 -1,089 -1,690 -4,378 -52.60%
NP 4,093 1,057 21,048 2,301 3,399 4,384 7,172 -31.22%
-
NP to SH 3,540 815 20,146 2,269 2,879 4,368 5,474 -25.23%
-
Tax Rate 25.89% 54.52% 15.96% -0.04% 24.26% 27.82% 37.90% -
Total Cost 79,787 86,783 133,841 93,529 109,145 91,327 143,896 -32.53%
-
Net Worth 176,000 182,117 192,057 99,921 173,939 180,917 100,097 45.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 176,000 182,117 192,057 99,921 173,939 180,917 100,097 45.72%
NOSH 100,000 100,617 100,029 99,921 99,965 99,954 100,097 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.88% 1.20% 13.59% 2.40% 3.02% 4.58% 4.75% -
ROE 2.01% 0.45% 10.49% 2.27% 1.66% 2.41% 5.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.88 87.30 154.84 95.91 112.58 95.75 150.92 -32.42%
EPS 3.54 0.81 20.14 2.27 2.88 4.37 5.47 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.92 1.00 1.74 1.81 1.00 45.82%
Adjusted Per Share Value based on latest NOSH - 99,921
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.33 78.89 139.10 86.06 101.07 85.96 135.67 -32.46%
EPS 3.18 0.73 18.09 2.04 2.59 3.92 4.92 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5806 1.6356 1.7248 0.8974 1.5621 1.6248 0.899 45.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.01 0.88 0.82 0.94 1.35 0.82 0.89 -
P/RPS 1.20 1.01 0.53 0.98 1.20 0.86 0.59 60.59%
P/EPS 28.53 108.64 4.07 41.40 46.88 18.76 16.27 45.46%
EY 3.50 0.92 24.56 2.42 2.13 5.33 6.14 -31.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.43 0.94 0.78 0.45 0.89 -25.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 -
Price 1.15 1.05 0.90 0.85 1.26 1.30 0.85 -
P/RPS 1.37 1.20 0.58 0.89 1.12 1.36 0.56 81.65%
P/EPS 32.49 129.63 4.47 37.43 43.75 29.75 15.54 63.57%
EY 3.08 0.77 22.38 2.67 2.29 3.36 6.43 -38.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.47 0.85 0.72 0.72 0.85 -16.38%

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