[HTPADU] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.22%
YoY- -161.68%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 510,851 478,687 430,743 408,166 335,633 358,835 376,238 22.64%
PBT 19,159 16,329 13,905 -2,804 -3,053 -903 2,431 296.52%
Tax -8,363 -8,143 -6,707 -1,839 -1,336 -1,036 -1,219 261.47%
NP 10,796 8,186 7,198 -4,643 -4,389 -1,939 1,212 330.28%
-
NP to SH 11,032 8,572 6,489 -4,931 -4,992 -2,932 934 419.42%
-
Tax Rate 43.65% 49.87% 48.23% - - - 50.14% -
Total Cost 500,055 470,501 423,545 412,809 340,022 360,774 375,026 21.16%
-
Net Worth 143,739 141,714 139,725 131,592 131,592 131,592 128,554 7.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 20 20 -
Div Payout % - - - - - 0.00% 2.17% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 143,739 141,714 139,725 131,592 131,592 131,592 128,554 7.73%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.11% 1.71% 1.67% -1.14% -1.31% -0.54% 0.32% -
ROE 7.67% 6.05% 4.64% -3.75% -3.79% -2.23% 0.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 504.67 472.89 425.43 403.23 331.57 354.49 371.69 22.63%
EPS 10.90 8.47 6.41 -4.87 -4.93 -2.90 0.92 420.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 1.42 1.40 1.38 1.30 1.30 1.30 1.27 7.73%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 480.18 449.95 404.88 383.66 315.48 337.29 353.65 22.64%
EPS 10.37 8.06 6.10 -4.63 -4.69 -2.76 0.88 418.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 1.3511 1.3321 1.3134 1.2369 1.2369 1.2369 1.2084 7.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.86 0.755 0.565 0.55 0.52 0.59 0.65 -
P/RPS 0.17 0.16 0.13 0.14 0.16 0.17 0.17 0.00%
P/EPS 7.89 8.92 8.82 -11.29 -10.54 -20.37 70.44 -76.79%
EY 12.67 11.22 11.34 -8.86 -9.48 -4.91 1.42 330.76%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
P/NAPS 0.61 0.54 0.41 0.42 0.40 0.45 0.51 12.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 -
Price 0.77 0.95 0.655 0.56 0.55 0.555 0.59 -
P/RPS 0.15 0.20 0.15 0.14 0.17 0.16 0.16 -4.21%
P/EPS 7.07 11.22 10.22 -11.50 -11.15 -19.16 63.94 -76.99%
EY 14.15 8.91 9.78 -8.70 -8.97 -5.22 1.56 335.51%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.03 -
P/NAPS 0.54 0.68 0.47 0.43 0.42 0.43 0.46 11.29%

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