[HTPADU] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.75%
YoY- -51.61%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 444,076 424,016 379,633 341,203 336,248 335,038 313,716 26.04%
PBT 26,440 25,722 18,684 15,067 15,362 15,305 11,988 69.35%
Tax -8,723 -8,371 -9,641 -9,244 -9,319 -9,487 -2,699 118.43%
NP 17,717 17,351 9,043 5,823 6,043 5,818 9,289 53.73%
-
NP to SH 16,179 15,359 8,911 6,305 6,136 6,110 8,892 48.98%
-
Tax Rate 32.99% 32.54% 51.60% 61.35% 60.66% 61.99% 22.51% -
Total Cost 426,359 406,665 370,590 335,380 330,205 329,220 304,427 25.15%
-
Net Worth 180,917 100,097 195,097 190,595 187,894 185,171 190,446 -3.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,917 100,097 195,097 190,595 187,894 185,171 190,446 -3.36%
NOSH 99,954 100,097 100,050 99,788 99,943 100,092 99,710 0.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.99% 4.09% 2.38% 1.71% 1.80% 1.74% 2.96% -
ROE 8.94% 15.34% 4.57% 3.31% 3.27% 3.30% 4.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 444.28 423.60 379.44 341.93 336.44 334.73 314.63 25.83%
EPS 16.19 15.34 8.91 6.32 6.14 6.10 8.92 48.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.00 1.95 1.91 1.88 1.85 1.91 -3.51%
Adjusted Per Share Value based on latest NOSH - 99,788
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 417.41 398.56 356.84 320.72 316.06 314.92 294.88 26.04%
EPS 15.21 14.44 8.38 5.93 5.77 5.74 8.36 48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7005 0.9409 1.8338 1.7915 1.7661 1.7405 1.7901 -3.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.82 0.89 0.85 0.92 1.00 1.03 1.19 -
P/RPS 0.18 0.21 0.22 0.27 0.30 0.31 0.38 -39.20%
P/EPS 5.07 5.80 9.54 14.56 16.29 16.87 13.34 -47.50%
EY 19.74 17.24 10.48 6.87 6.14 5.93 7.49 90.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.89 0.44 0.48 0.53 0.56 0.62 -19.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 -
Price 1.30 0.85 0.85 0.86 0.88 1.08 1.17 -
P/RPS 0.29 0.20 0.22 0.25 0.26 0.32 0.37 -14.97%
P/EPS 8.03 5.54 9.54 13.61 14.33 17.69 13.12 -27.89%
EY 12.45 18.05 10.48 7.35 6.98 5.65 7.62 38.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.44 0.45 0.47 0.58 0.61 11.67%

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