[HTPADU] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -44.95%
YoY- 179.27%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 389,354 368,454 330,664 332,658 337,250 319,844 343,440 2.11%
PBT 13,416 -12,562 -12,164 4,334 1,876 10,604 15,692 -2.57%
Tax -1,066 -334 -1,372 -1,484 -1,100 -3,300 -5,392 -23.66%
NP 12,350 -12,896 -13,536 2,850 776 7,304 10,300 3.07%
-
NP to SH 11,404 -13,152 -14,748 1,874 -2,364 5,864 8,710 4.59%
-
Tax Rate 7.95% - - 34.24% 58.64% 31.12% 34.36% -
Total Cost 377,004 381,350 344,200 329,808 336,474 312,540 333,140 2.08%
-
Net Worth 138,678 140,702 162,065 183,217 182,856 194,797 176,202 -3.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 40 - - - - - - -
Div Payout % 0.36% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 138,678 140,702 162,065 183,217 182,856 194,797 176,202 -3.91%
NOSH 101,225 101,225 101,291 101,225 101,025 100,410 100,114 0.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.17% -3.50% -4.09% 0.86% 0.23% 2.28% 3.00% -
ROE 8.22% -9.35% -9.10% 1.02% -1.29% 3.01% 4.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 384.64 364.00 326.45 328.63 333.83 318.53 343.05 1.92%
EPS 11.26 -13.00 -14.56 1.86 -2.34 5.84 8.70 4.39%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.60 1.81 1.81 1.94 1.76 -4.08%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 365.98 346.33 310.81 312.68 317.00 300.64 322.82 2.11%
EPS 10.72 -12.36 -13.86 1.76 -2.22 5.51 8.19 4.58%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3035 1.3225 1.5234 1.7222 1.7188 1.831 1.6562 -3.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.685 0.70 0.80 0.96 1.16 1.23 1.01 -
P/RPS 0.18 0.19 0.25 0.29 0.35 0.39 0.29 -7.63%
P/EPS 6.08 -5.39 -5.49 51.85 -49.57 21.06 11.61 -10.21%
EY 16.45 -18.56 -18.20 1.93 -2.02 4.75 8.61 11.38%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.53 0.64 0.63 0.57 -2.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 24/08/10 26/08/09 -
Price 0.595 0.685 0.73 0.92 1.05 1.15 1.15 -
P/RPS 0.15 0.19 0.22 0.28 0.31 0.36 0.34 -12.74%
P/EPS 5.28 -5.27 -5.01 49.69 -44.87 19.69 13.22 -14.17%
EY 18.93 -18.97 -19.95 2.01 -2.23 5.08 7.57 16.49%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.46 0.51 0.58 0.59 0.65 -6.65%

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