[HTPADU] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.66%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 380,114 355,200 405,445 363,930 304,470 280,737 260,417 6.50%
PBT 9,384 8,420 17,154 18,896 14,390 25,441 26,068 -15.65%
Tax -3,054 -4,444 -3,709 -5,324 -5,117 -7,429 -9,404 -17.08%
NP 6,329 3,976 13,445 13,572 9,273 18,012 16,664 -14.89%
-
NP to SH 5,396 2,956 12,688 13,180 9,445 16,796 16,664 -17.12%
-
Tax Rate 32.54% 52.78% 21.62% 28.18% 35.56% 29.20% 36.07% -
Total Cost 373,785 351,224 392,000 350,358 295,197 262,725 243,753 7.38%
-
Net Worth 195,822 173,547 171,107 195,098 191,107 172,958 172,972 2.08%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 195,822 173,547 171,107 195,098 191,107 172,958 172,972 2.08%
NOSH 100,421 100,316 99,921 100,050 100,056 99,976 99,984 0.07%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.67% 1.12% 3.32% 3.73% 3.05% 6.42% 6.40% -
ROE 2.76% 1.70% 7.42% 6.76% 4.94% 9.71% 9.63% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 378.52 354.08 405.19 363.75 304.30 280.80 260.46 6.42%
EPS 5.37 2.95 12.68 13.17 9.44 16.80 16.67 -17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.73 1.71 1.95 1.91 1.73 1.73 2.01%
Adjusted Per Share Value based on latest NOSH - 100,050
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 341.38 319.00 364.13 326.84 273.44 252.13 233.88 6.50%
EPS 4.85 2.65 11.39 11.84 8.48 15.08 14.97 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7587 1.5586 1.5367 1.7522 1.7163 1.5533 1.5534 2.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.11 1.16 0.94 0.85 1.19 1.40 2.57 -
P/RPS 0.29 0.33 0.23 0.23 0.39 0.50 0.99 -18.49%
P/EPS 20.66 39.37 7.41 6.45 12.61 8.33 15.42 4.99%
EY 4.84 2.54 13.49 15.50 7.93 12.00 6.49 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.55 0.44 0.62 0.81 1.49 -14.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 05/11/09 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 -
Price 1.18 1.23 0.85 0.85 1.17 1.26 2.54 -
P/RPS 0.31 0.35 0.21 0.23 0.38 0.45 0.98 -17.44%
P/EPS 21.96 41.74 6.70 6.45 12.39 7.50 15.24 6.27%
EY 4.55 2.40 14.92 15.50 8.07 13.33 6.56 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.50 0.44 0.61 0.73 1.47 -13.62%

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