[HTPADU] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 97.88%
YoY- 93.12%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 421,289 422,439 451,103 458,974 455,153 474,028 444,076 -3.44%
PBT 31,362 35,193 34,158 37,908 24,412 27,635 26,440 12.04%
Tax -7,332 -6,694 -6,353 -6,776 -7,156 -8,545 -8,723 -10.92%
NP 24,030 28,499 27,805 31,132 17,256 19,090 17,717 22.50%
-
NP to SH 22,363 26,770 26,109 29,662 14,990 16,703 16,179 24.06%
-
Tax Rate 23.38% 19.02% 18.60% 17.87% 29.31% 30.92% 32.99% -
Total Cost 397,259 393,940 423,298 427,842 437,897 454,938 426,359 -4.59%
-
Net Worth 173,568 176,000 182,117 192,057 99,921 173,939 180,917 -2.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 173,568 176,000 182,117 192,057 99,921 173,939 180,917 -2.72%
NOSH 100,328 100,000 100,617 100,029 99,921 99,965 99,954 0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.70% 6.75% 6.16% 6.78% 3.79% 4.03% 3.99% -
ROE 12.88% 15.21% 14.34% 15.44% 15.00% 9.60% 8.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 419.91 422.44 448.34 458.84 455.51 474.19 444.28 -3.68%
EPS 22.29 26.77 25.95 29.65 15.00 16.71 16.19 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.76 1.81 1.92 1.00 1.74 1.81 -2.96%
Adjusted Per Share Value based on latest NOSH - 100,029
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 378.35 379.39 405.13 412.20 408.77 425.72 398.82 -3.44%
EPS 20.08 24.04 23.45 26.64 13.46 15.00 14.53 24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5588 1.5806 1.6356 1.7248 0.8974 1.5621 1.6248 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.01 0.88 0.82 0.94 1.35 0.82 -
P/RPS 0.28 0.24 0.20 0.18 0.21 0.28 0.18 34.21%
P/EPS 5.20 3.77 3.39 2.77 6.27 8.08 5.07 1.70%
EY 19.22 26.50 29.49 36.16 15.96 12.38 19.74 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.49 0.43 0.94 0.78 0.45 30.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 28/05/08 -
Price 1.23 1.15 1.05 0.90 0.85 1.26 1.30 -
P/RPS 0.29 0.27 0.23 0.20 0.19 0.27 0.29 0.00%
P/EPS 5.52 4.30 4.05 3.04 5.67 7.54 8.03 -22.09%
EY 18.12 23.28 24.71 32.95 17.65 13.26 12.45 28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.58 0.47 0.85 0.72 0.72 -0.92%

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