[HTPADU] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.98%
YoY- 61.38%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 422,979 421,289 422,439 451,103 458,974 455,153 474,028 -7.29%
PBT 17,559 31,362 35,193 34,158 37,908 24,412 27,635 -26.03%
Tax -6,777 -7,332 -6,694 -6,353 -6,776 -7,156 -8,545 -14.28%
NP 10,782 24,030 28,499 27,805 31,132 17,256 19,090 -31.60%
-
NP to SH 10,057 22,363 26,770 26,109 29,662 14,990 16,703 -28.62%
-
Tax Rate 38.60% 23.38% 19.02% 18.60% 17.87% 29.31% 30.92% -
Total Cost 412,197 397,259 393,940 423,298 427,842 437,897 454,938 -6.34%
-
Net Worth 181,231 173,568 176,000 182,117 192,057 99,921 173,939 2.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 181,231 173,568 176,000 182,117 192,057 99,921 173,939 2.76%
NOSH 100,127 100,328 100,000 100,617 100,029 99,921 99,965 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.55% 5.70% 6.75% 6.16% 6.78% 3.79% 4.03% -
ROE 5.55% 12.88% 15.21% 14.34% 15.44% 15.00% 9.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 422.44 419.91 422.44 448.34 458.84 455.51 474.19 -7.39%
EPS 10.04 22.29 26.77 25.95 29.65 15.00 16.71 -28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.73 1.76 1.81 1.92 1.00 1.74 2.65%
Adjusted Per Share Value based on latest NOSH - 100,617
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 379.87 378.35 379.39 405.13 412.20 408.77 425.72 -7.29%
EPS 9.03 20.08 24.04 23.45 26.64 13.46 15.00 -28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6276 1.5588 1.5806 1.6356 1.7248 0.8974 1.5621 2.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.08 1.16 1.01 0.88 0.82 0.94 1.35 -
P/RPS 0.26 0.28 0.24 0.20 0.18 0.21 0.28 -4.80%
P/EPS 10.75 5.20 3.77 3.39 2.77 6.27 8.08 20.90%
EY 9.30 19.22 26.50 29.49 36.16 15.96 12.38 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.57 0.49 0.43 0.94 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 -
Price 1.10 1.23 1.15 1.05 0.90 0.85 1.26 -
P/RPS 0.26 0.29 0.27 0.23 0.20 0.19 0.27 -2.47%
P/EPS 10.95 5.52 4.30 4.05 3.04 5.67 7.54 28.15%
EY 9.13 18.12 23.28 24.71 32.95 17.65 13.26 -21.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.65 0.58 0.47 0.85 0.72 -10.43%

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