[HTPADU] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -413.92%
YoY- -167.03%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 430,743 408,166 335,633 358,835 376,238 453,396 471,909 -5.87%
PBT 13,905 -2,804 -3,053 -903 2,431 10,041 3,041 174.22%
Tax -6,707 -1,839 -1,336 -1,036 -1,219 -626 -842 296.35%
NP 7,198 -4,643 -4,389 -1,939 1,212 9,415 2,199 119.66%
-
NP to SH 6,489 -4,931 -4,992 -2,932 934 7,994 1,803 133.93%
-
Tax Rate 48.23% - - - 50.14% 6.23% 27.69% -
Total Cost 423,545 412,809 340,022 360,774 375,026 443,981 469,710 -6.63%
-
Net Worth 139,725 131,592 131,592 131,592 128,554 133,617 138,678 0.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 20 20 20 20 -
Div Payout % - - - 0.00% 2.17% 0.25% 1.12% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 139,725 131,592 131,592 131,592 128,554 133,617 138,678 0.50%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.67% -1.14% -1.31% -0.54% 0.32% 2.08% 0.47% -
ROE 4.64% -3.75% -3.79% -2.23% 0.73% 5.98% 1.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 425.43 403.23 331.57 354.49 371.69 447.91 466.20 -5.89%
EPS 6.41 -4.87 -4.93 -2.90 0.92 7.90 1.78 134.03%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.38 1.30 1.30 1.30 1.27 1.32 1.37 0.48%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 386.84 366.57 301.43 322.26 337.89 407.19 423.82 -5.87%
EPS 5.83 -4.43 -4.48 -2.63 0.84 7.18 1.62 133.92%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.2549 1.1818 1.1818 1.1818 1.1545 1.20 1.2455 0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.565 0.55 0.52 0.59 0.65 0.655 0.685 -
P/RPS 0.13 0.14 0.16 0.17 0.17 0.15 0.15 -9.05%
P/EPS 8.82 -11.29 -10.54 -20.37 70.44 8.29 38.46 -62.36%
EY 11.34 -8.86 -9.48 -4.91 1.42 12.06 2.60 165.75%
DY 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
P/NAPS 0.41 0.42 0.40 0.45 0.51 0.50 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 0.655 0.56 0.55 0.555 0.59 0.66 0.595 -
P/RPS 0.15 0.14 0.17 0.16 0.16 0.15 0.13 9.96%
P/EPS 10.22 -11.50 -11.15 -19.16 63.94 8.36 33.40 -54.42%
EY 9.78 -8.70 -8.97 -5.22 1.56 11.97 2.99 119.55%
DY 0.00 0.00 0.00 0.04 0.03 0.03 0.03 -
P/NAPS 0.47 0.43 0.42 0.43 0.46 0.50 0.43 6.08%

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