[HTPADU] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 28.7%
YoY- 320.99%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 376,895 426,849 459,396 510,851 478,687 430,743 408,166 -5.17%
PBT -18,252 -15,292 15,730 19,159 16,329 13,905 -2,804 249.02%
Tax 378 -143 -7,486 -8,363 -8,143 -6,707 -1,839 -
NP -17,874 -15,435 8,244 10,796 8,186 7,198 -4,643 145.83%
-
NP to SH -17,173 -14,203 8,167 11,032 8,572 6,489 -4,931 129.93%
-
Tax Rate - - 47.59% 43.65% 49.87% 48.23% - -
Total Cost 394,769 442,284 451,152 500,055 470,501 423,545 412,809 -2.93%
-
Net Worth 129,526 128,555 135,641 143,739 141,714 139,725 131,592 -1.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 129,526 128,555 135,641 143,739 141,714 139,725 131,592 -1.05%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.74% -3.62% 1.79% 2.11% 1.71% 1.67% -1.14% -
ROE -13.26% -11.05% 6.02% 7.67% 6.05% 4.64% -3.75% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 320.08 421.68 453.84 504.67 472.89 425.43 403.23 -14.28%
EPS -14.58 -14.03 8.07 10.90 8.47 6.41 -4.87 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.27 1.34 1.42 1.40 1.38 1.30 -10.54%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 354.27 401.22 431.81 480.18 449.95 404.88 383.66 -5.17%
EPS -16.14 -13.35 7.68 10.37 8.06 6.10 -4.63 130.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 1.2084 1.275 1.3511 1.3321 1.3134 1.2369 -1.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.62 0.70 0.79 0.86 0.755 0.565 0.55 -
P/RPS 0.19 0.17 0.17 0.17 0.16 0.13 0.14 22.60%
P/EPS -4.25 -4.99 9.79 7.89 8.92 8.82 -11.29 -47.89%
EY -23.52 -20.04 10.21 12.67 11.22 11.34 -8.86 91.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.59 0.61 0.54 0.41 0.42 21.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 22/11/17 24/08/17 25/05/17 28/02/17 21/11/16 -
Price 0.58 0.73 0.84 0.77 0.95 0.655 0.56 -
P/RPS 0.18 0.17 0.19 0.15 0.20 0.15 0.14 18.25%
P/EPS -3.98 -5.20 10.41 7.07 11.22 10.22 -11.50 -50.73%
EY -25.15 -19.22 9.60 14.15 8.91 9.78 -8.70 103.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.63 0.54 0.68 0.47 0.43 14.97%

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