[HTPADU] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.34%
YoY- 163.67%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 458,974 455,153 474,028 444,076 424,016 379,633 341,203 21.74%
PBT 37,908 24,412 27,635 26,440 25,722 18,684 15,067 84.46%
Tax -6,776 -7,156 -8,545 -8,723 -8,371 -9,641 -9,244 -18.62%
NP 31,132 17,256 19,090 17,717 17,351 9,043 5,823 204.20%
-
NP to SH 29,662 14,990 16,703 16,179 15,359 8,911 6,305 179.45%
-
Tax Rate 17.87% 29.31% 30.92% 32.99% 32.54% 51.60% 61.35% -
Total Cost 427,842 437,897 454,938 426,359 406,665 370,590 335,380 17.53%
-
Net Worth 192,057 99,921 173,939 180,917 100,097 195,097 190,595 0.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 192,057 99,921 173,939 180,917 100,097 195,097 190,595 0.50%
NOSH 100,029 99,921 99,965 99,954 100,097 100,050 99,788 0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.78% 3.79% 4.03% 3.99% 4.09% 2.38% 1.71% -
ROE 15.44% 15.00% 9.60% 8.94% 15.34% 4.57% 3.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 458.84 455.51 474.19 444.28 423.60 379.44 341.93 21.55%
EPS 29.65 15.00 16.71 16.19 15.34 8.91 6.32 178.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.00 1.74 1.81 1.00 1.95 1.91 0.34%
Adjusted Per Share Value based on latest NOSH - 99,954
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 431.42 427.82 445.57 417.41 398.56 356.84 320.72 21.74%
EPS 27.88 14.09 15.70 15.21 14.44 8.38 5.93 179.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8053 0.9392 1.635 1.7005 0.9409 1.8338 1.7915 0.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.82 0.94 1.35 0.82 0.89 0.85 0.92 -
P/RPS 0.18 0.21 0.28 0.18 0.21 0.22 0.27 -23.59%
P/EPS 2.77 6.27 8.08 5.07 5.80 9.54 14.56 -66.75%
EY 36.16 15.96 12.38 19.74 17.24 10.48 6.87 201.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.94 0.78 0.45 0.89 0.44 0.48 -7.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.90 0.85 1.26 1.30 0.85 0.85 0.86 -
P/RPS 0.20 0.19 0.27 0.29 0.20 0.22 0.25 -13.76%
P/EPS 3.04 5.67 7.54 8.03 5.54 9.54 13.61 -63.01%
EY 32.95 17.65 13.26 12.45 18.05 10.48 7.35 170.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.85 0.72 0.72 0.85 0.44 0.45 2.92%

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