[HTPADU] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.82%
YoY- -60.66%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 299,289 295,917 327,111 334,172 325,652 311,870 266,247 8.11%
PBT 18,900 20,275 20,251 15,970 18,008 20,722 28,699 -24.32%
Tax -3,940 -4,803 -7,384 -6,783 -8,014 -8,494 -8,341 -39.37%
NP 14,960 15,472 12,867 9,187 9,994 12,228 20,358 -18.58%
-
NP to SH 13,622 14,405 12,327 9,113 9,994 12,228 20,358 -23.51%
-
Tax Rate 20.85% 23.69% 36.46% 42.47% 44.50% 40.99% 29.06% -
Total Cost 284,329 280,445 314,244 324,985 315,658 299,642 245,889 10.17%
-
Net Worth 191,108 190,894 173,094 171,938 172,199 169,999 172,924 6.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 7,159 14,316 21,399 21,399 - -
Div Payout % - - 58.08% 157.10% 214.12% 175.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 191,108 190,894 173,094 171,938 172,199 169,999 172,924 6.89%
NOSH 100,056 99,944 100,054 99,964 100,116 99,999 99,956 0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.00% 5.23% 3.93% 2.75% 3.07% 3.92% 7.65% -
ROE 7.13% 7.55% 7.12% 5.30% 5.80% 7.19% 11.77% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 299.12 296.08 326.93 334.29 325.27 311.87 266.36 8.04%
EPS 13.61 14.41 12.32 9.12 9.98 12.23 20.37 -23.59%
DPS 0.00 0.00 7.16 14.32 21.48 21.48 0.00 -
NAPS 1.91 1.91 1.73 1.72 1.72 1.70 1.73 6.82%
Adjusted Per Share Value based on latest NOSH - 99,964
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 281.32 278.15 307.47 314.11 306.10 293.14 250.26 8.11%
EPS 12.80 13.54 11.59 8.57 9.39 11.49 19.14 -23.54%
DPS 0.00 0.00 6.73 13.46 20.11 20.11 0.00 -
NAPS 1.7963 1.7943 1.627 1.6161 1.6186 1.5979 1.6254 6.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.13 1.01 1.40 2.07 2.44 2.65 2.57 -
P/RPS 0.38 0.34 0.43 0.62 0.75 0.85 0.96 -46.11%
P/EPS 8.30 7.01 11.36 22.71 24.44 21.67 12.62 -24.39%
EY 12.05 14.27 8.80 4.40 4.09 4.61 7.92 32.31%
DY 0.00 0.00 5.11 6.92 8.80 8.11 0.00 -
P/NAPS 0.59 0.53 0.81 1.20 1.42 1.56 1.49 -46.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 -
Price 1.22 1.20 1.26 1.73 2.18 2.60 2.54 -
P/RPS 0.41 0.41 0.39 0.52 0.67 0.83 0.95 -42.91%
P/EPS 8.96 8.33 10.23 18.98 21.84 21.26 12.47 -19.79%
EY 11.16 12.01 9.78 5.27 4.58 4.70 8.02 24.66%
DY 0.00 0.00 5.68 8.28 9.85 8.26 0.00 -
P/NAPS 0.64 0.63 0.73 1.01 1.27 1.53 1.47 -42.58%

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