[HTPADU] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -25.97%
YoY- 265.63%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 407,619 376,895 426,849 459,396 510,851 478,687 430,743 -3.62%
PBT -20,142 -18,252 -15,292 15,730 19,159 16,329 13,905 -
Tax 1,279 378 -143 -7,486 -8,363 -8,143 -6,707 -
NP -18,863 -17,874 -15,435 8,244 10,796 8,186 7,198 -
-
NP to SH -17,672 -17,173 -14,203 8,167 11,032 8,572 6,489 -
-
Tax Rate - - - 47.59% 43.65% 49.87% 48.23% -
Total Cost 426,482 394,769 442,284 451,152 500,055 470,501 423,545 0.46%
-
Net Worth 113,372 129,526 128,555 135,641 143,739 141,714 139,725 -13.03%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 113,372 129,526 128,555 135,641 143,739 141,714 139,725 -13.03%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.63% -4.74% -3.62% 1.79% 2.11% 1.71% 1.67% -
ROE -15.59% -13.26% -11.05% 6.02% 7.67% 6.05% 4.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 402.69 320.08 421.68 453.84 504.67 472.89 425.43 -3.60%
EPS -17.46 -14.58 -14.03 8.07 10.90 8.47 6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.27 1.34 1.42 1.40 1.38 -13.02%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 383.14 354.27 401.22 431.81 480.18 449.95 404.88 -3.62%
EPS -16.61 -16.14 -13.35 7.68 10.37 8.06 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0656 1.2175 1.2084 1.275 1.3511 1.3321 1.3134 -13.04%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.505 0.62 0.70 0.79 0.86 0.755 0.565 -
P/RPS 0.13 0.19 0.17 0.17 0.17 0.16 0.13 0.00%
P/EPS -2.89 -4.25 -4.99 9.79 7.89 8.92 8.82 -
EY -34.57 -23.52 -20.04 10.21 12.67 11.22 11.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.55 0.59 0.61 0.54 0.41 6.42%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 27/02/18 22/11/17 24/08/17 25/05/17 28/02/17 -
Price 0.52 0.58 0.73 0.84 0.77 0.95 0.655 -
P/RPS 0.13 0.18 0.17 0.19 0.15 0.20 0.15 -9.12%
P/EPS -2.98 -3.98 -5.20 10.41 7.07 11.22 10.22 -
EY -33.57 -25.15 -19.22 9.60 14.15 8.91 9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.57 0.63 0.54 0.68 0.47 -1.42%

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