[HTPADU] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -66.06%
YoY- -76.7%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 338,846 328,617 380,114 355,200 405,445 363,930 304,470 1.79%
PBT 1,717 2,798 9,384 8,420 17,154 18,896 14,390 -29.81%
Tax -1,156 -1,357 -3,054 -4,444 -3,709 -5,324 -5,117 -21.94%
NP 561 1,441 6,329 3,976 13,445 13,572 9,273 -37.31%
-
NP to SH -581 -1,560 5,396 2,956 12,688 13,180 9,445 -
-
Tax Rate 67.33% 48.50% 32.54% 52.78% 21.62% 28.18% 35.56% -
Total Cost 338,285 327,176 373,785 351,224 392,000 350,358 295,197 2.29%
-
Net Worth 182,204 177,517 195,822 173,547 171,107 195,098 191,107 -0.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 182,204 177,517 195,822 173,547 171,107 195,098 191,107 -0.79%
NOSH 101,225 100,862 100,421 100,316 99,921 100,050 100,056 0.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.17% 0.44% 1.67% 1.12% 3.32% 3.73% 3.05% -
ROE -0.32% -0.88% 2.76% 1.70% 7.42% 6.76% 4.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 334.75 325.81 378.52 354.08 405.19 363.75 304.30 1.60%
EPS -0.57 -1.55 5.37 2.95 12.68 13.17 9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.95 1.73 1.71 1.95 1.91 -0.98%
Adjusted Per Share Value based on latest NOSH - 100,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 304.31 295.13 341.38 319.00 364.13 326.84 273.44 1.79%
EPS -0.52 -1.40 4.85 2.65 11.39 11.84 8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.5943 1.7587 1.5586 1.5367 1.7522 1.7163 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 1.00 1.11 1.16 0.94 0.85 1.19 -
P/RPS 0.31 0.31 0.29 0.33 0.23 0.23 0.39 -3.75%
P/EPS -182.83 -64.66 20.66 39.37 7.41 6.45 12.61 -
EY -0.55 -1.55 4.84 2.54 13.49 15.50 7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.57 0.67 0.55 0.44 0.62 -1.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 30/11/10 05/11/09 27/11/08 27/11/07 22/11/06 -
Price 0.86 1.00 1.18 1.23 0.85 0.85 1.17 -
P/RPS 0.26 0.31 0.31 0.35 0.21 0.23 0.38 -6.12%
P/EPS -149.75 -64.66 21.96 41.74 6.70 6.45 12.39 -
EY -0.67 -1.55 4.55 2.40 14.92 15.50 8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.61 0.71 0.50 0.44 0.61 -3.91%

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