[HTPADU] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.55%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 405,445 363,930 304,470 280,737 260,417 207,905 209,637 11.60%
PBT 17,154 18,896 14,390 25,441 26,068 27,702 27,341 -7.46%
Tax -3,709 -5,324 -5,117 -7,429 -9,404 -8,245 -7,725 -11.50%
NP 13,445 13,572 9,273 18,012 16,664 19,457 19,616 -6.09%
-
NP to SH 12,688 13,180 9,445 16,796 16,664 19,457 19,616 -6.99%
-
Tax Rate 21.62% 28.18% 35.56% 29.20% 36.07% 29.76% 28.25% -
Total Cost 392,000 350,358 295,197 262,725 243,753 188,448 190,021 12.81%
-
Net Worth 171,107 195,098 191,107 172,958 172,972 164,033 148,100 2.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 6,538 -
Div Payout % - - - - - - 33.33% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 171,107 195,098 191,107 172,958 172,972 164,033 148,100 2.43%
NOSH 99,921 100,050 100,056 99,976 99,984 100,020 98,080 0.31%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.32% 3.73% 3.05% 6.42% 6.40% 9.36% 9.36% -
ROE 7.42% 6.76% 4.94% 9.71% 9.63% 11.86% 13.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 405.19 363.75 304.30 280.80 260.46 207.86 213.74 11.23%
EPS 12.68 13.17 9.44 16.80 16.67 19.45 20.00 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 1.71 1.95 1.91 1.73 1.73 1.64 1.51 2.09%
Adjusted Per Share Value based on latest NOSH - 100,054
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 381.10 342.08 286.19 263.88 244.78 195.42 197.05 11.60%
EPS 11.93 12.39 8.88 15.79 15.66 18.29 18.44 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.15 -
NAPS 1.6083 1.8338 1.7963 1.6257 1.6259 1.5418 1.3921 2.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.94 0.85 1.19 1.40 2.57 3.60 3.58 -
P/RPS 0.23 0.23 0.39 0.50 0.99 1.73 1.67 -28.11%
P/EPS 7.41 6.45 12.61 8.33 15.42 18.51 17.90 -13.65%
EY 13.49 15.50 7.93 12.00 6.49 5.40 5.59 15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
P/NAPS 0.55 0.44 0.62 0.81 1.49 2.20 2.37 -21.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 -
Price 0.85 0.85 1.17 1.26 2.54 3.78 3.76 -
P/RPS 0.21 0.23 0.38 0.45 0.98 1.82 1.76 -29.81%
P/EPS 6.70 6.45 12.39 7.50 15.24 19.43 18.80 -15.78%
EY 14.92 15.50 8.07 13.33 6.56 5.15 5.32 18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.50 0.44 0.61 0.73 1.47 2.30 2.49 -23.45%

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