[HTPADU] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.46%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 411,181 413,429 422,979 421,289 422,439 451,103 458,974 -7.08%
PBT 15,013 19,236 17,559 31,362 35,193 34,158 37,908 -46.16%
Tax -5,729 -6,947 -6,777 -7,332 -6,694 -6,353 -6,776 -10.61%
NP 9,284 12,289 10,782 24,030 28,499 27,805 31,132 -55.46%
-
NP to SH 8,635 11,138 10,057 22,363 26,770 26,109 29,662 -56.17%
-
Tax Rate 38.16% 36.11% 38.60% 23.38% 19.02% 18.60% 17.87% -
Total Cost 401,897 401,140 412,197 397,259 393,940 423,298 427,842 -4.09%
-
Net Worth 195,318 190,603 181,231 173,568 176,000 182,117 192,057 1.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 195,318 190,603 181,231 173,568 176,000 182,117 192,057 1.13%
NOSH 100,679 100,317 100,127 100,328 100,000 100,617 100,029 0.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.26% 2.97% 2.55% 5.70% 6.75% 6.16% 6.78% -
ROE 4.42% 5.84% 5.55% 12.88% 15.21% 14.34% 15.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 408.41 412.12 422.44 419.91 422.44 448.34 458.84 -7.48%
EPS 8.58 11.10 10.04 22.29 26.77 25.95 29.65 -56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.81 1.73 1.76 1.81 1.92 0.69%
Adjusted Per Share Value based on latest NOSH - 100,328
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 369.28 371.30 379.87 378.35 379.39 405.13 412.20 -7.08%
EPS 7.75 10.00 9.03 20.08 24.04 23.45 26.64 -56.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7541 1.7118 1.6276 1.5588 1.5806 1.6356 1.7248 1.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.23 1.07 1.08 1.16 1.01 0.88 0.82 -
P/RPS 0.30 0.26 0.26 0.28 0.24 0.20 0.18 40.70%
P/EPS 14.34 9.64 10.75 5.20 3.77 3.39 2.77 200.16%
EY 6.97 10.38 9.30 19.22 26.50 29.49 36.16 -66.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.60 0.67 0.57 0.49 0.43 29.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 20/05/10 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 -
Price 1.15 1.06 1.10 1.23 1.15 1.05 0.90 -
P/RPS 0.28 0.26 0.26 0.29 0.27 0.23 0.20 25.22%
P/EPS 13.41 9.55 10.95 5.52 4.30 4.05 3.04 169.70%
EY 7.46 10.47 9.13 18.12 23.28 24.71 32.95 -62.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.61 0.71 0.65 0.58 0.47 16.41%

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