[HTPADU] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.72%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 416,508 316,486 304,156 281,066 236,464 204,336 201,150 12.88%
PBT 21,130 17,298 17,774 21,578 31,082 27,834 27,452 -4.26%
Tax -5,564 -5,212 -5,696 -6,516 -10,684 -8,864 -7,092 -3.95%
NP 15,566 12,086 12,078 15,062 20,398 18,970 20,360 -4.37%
-
NP to SH 14,492 11,804 11,416 14,168 20,398 18,970 20,360 -5.50%
-
Tax Rate 26.33% 30.13% 32.05% 30.20% 34.37% 31.85% 25.83% -
Total Cost 400,942 304,400 292,078 266,004 216,066 185,366 180,790 14.18%
-
Net Worth 173,903 191,097 188,933 172,097 179,982 162,914 150,340 2.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 7,196 - -
Div Payout % - - - - - 37.93% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 173,903 191,097 188,933 172,097 179,982 162,914 150,340 2.45%
NOSH 99,944 100,050 99,964 100,056 99,990 99,947 79,968 3.78%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.74% 3.82% 3.97% 5.36% 8.63% 9.28% 10.12% -
ROE 8.33% 6.18% 6.04% 8.23% 11.33% 11.64% 13.54% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 416.74 316.33 304.26 280.91 236.49 204.44 251.54 8.77%
EPS 14.50 11.80 11.42 14.16 20.40 18.98 25.46 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 1.74 1.91 1.89 1.72 1.80 1.63 1.88 -1.28%
Adjusted Per Share Value based on latest NOSH - 99,964
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 391.50 297.48 285.89 264.19 222.27 192.07 189.07 12.88%
EPS 13.62 11.10 10.73 13.32 19.17 17.83 19.14 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
NAPS 1.6346 1.7962 1.7759 1.6176 1.6918 1.5313 1.4131 2.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.35 0.92 1.21 2.07 2.56 3.42 4.76 -
P/RPS 0.32 0.29 0.40 0.74 1.08 1.67 1.89 -25.60%
P/EPS 9.31 7.80 10.60 14.62 12.55 18.02 18.70 -10.96%
EY 10.74 12.82 9.44 6.84 7.97 5.55 5.35 12.30%
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.78 0.48 0.64 1.20 1.42 2.10 2.53 -17.79%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 24/08/06 30/08/05 19/08/04 12/08/03 21/08/02 -
Price 1.26 0.86 1.17 1.73 2.52 3.66 4.00 -
P/RPS 0.30 0.27 0.38 0.62 1.07 1.79 1.59 -24.24%
P/EPS 8.69 7.29 10.25 12.22 12.35 19.28 15.71 -9.38%
EY 11.51 13.72 9.76 8.18 8.10 5.19 6.37 10.35%
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.72 0.45 0.62 1.01 1.40 2.25 2.13 -16.52%

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