[HTPADU] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -31.29%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 379,633 341,203 336,248 335,038 313,716 307,461 299,289 17.16%
PBT 18,684 15,067 15,362 15,305 11,988 18,373 18,900 -0.76%
Tax -9,641 -9,244 -9,319 -9,487 -2,699 -4,020 -3,940 81.48%
NP 9,043 5,823 6,043 5,818 9,289 14,353 14,960 -28.48%
-
NP to SH 8,911 6,305 6,136 6,110 8,892 13,029 13,622 -24.62%
-
Tax Rate 51.60% 61.35% 60.66% 61.99% 22.51% 21.88% 20.85% -
Total Cost 370,590 335,380 330,205 329,220 304,427 293,108 284,329 19.30%
-
Net Worth 195,097 190,595 187,894 185,171 190,446 188,741 191,108 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 195,097 190,595 187,894 185,171 190,446 188,741 191,108 1.38%
NOSH 100,050 99,788 99,943 100,092 99,710 99,863 100,056 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.38% 1.71% 1.80% 1.74% 2.96% 4.67% 5.00% -
ROE 4.57% 3.31% 3.27% 3.30% 4.67% 6.90% 7.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 379.44 341.93 336.44 334.73 314.63 307.88 299.12 17.16%
EPS 8.91 6.32 6.14 6.10 8.92 13.05 13.61 -24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.91 1.88 1.85 1.91 1.89 1.91 1.39%
Adjusted Per Share Value based on latest NOSH - 100,092
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 340.94 306.43 301.98 300.89 281.74 276.13 268.79 17.16%
EPS 8.00 5.66 5.51 5.49 7.99 11.70 12.23 -24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7521 1.7117 1.6875 1.663 1.7104 1.6951 1.7163 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.92 1.00 1.03 1.19 1.21 1.13 -
P/RPS 0.22 0.27 0.30 0.31 0.38 0.39 0.38 -30.51%
P/EPS 9.54 14.56 16.29 16.87 13.34 9.27 8.30 9.71%
EY 10.48 6.87 6.14 5.93 7.49 10.78 12.05 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.53 0.56 0.62 0.64 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 -
Price 0.85 0.86 0.88 1.08 1.17 1.17 1.22 -
P/RPS 0.22 0.25 0.26 0.32 0.37 0.38 0.41 -33.94%
P/EPS 9.54 13.61 14.33 17.69 13.12 8.97 8.96 4.26%
EY 10.48 7.35 6.98 5.65 7.62 11.15 11.16 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.47 0.58 0.61 0.62 0.64 -22.08%

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