[HTPADU] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -131.02%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 370,558 381,309 356,012 338,846 328,617 380,114 355,200 0.70%
PBT 9,324 -17,326 -13,542 1,717 2,798 9,384 8,420 1.71%
Tax -812 -612 -1,664 -1,156 -1,357 -3,054 -4,444 -24.66%
NP 8,512 -17,938 -15,206 561 1,441 6,329 3,976 13.52%
-
NP to SH 7,628 -16,996 -16,241 -581 -1,560 5,396 2,956 17.10%
-
Tax Rate 8.71% - - 67.33% 48.50% 32.54% 52.78% -
Total Cost 362,046 399,247 371,218 338,285 327,176 373,785 351,224 0.50%
-
Net Worth 133,617 137,666 156,945 182,204 177,517 195,822 173,547 -4.26%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,617 137,666 156,945 182,204 177,517 195,822 173,547 -4.26%
NOSH 101,225 101,225 101,255 101,225 100,862 100,421 100,316 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.30% -4.70% -4.27% 0.17% 0.44% 1.67% 1.12% -
ROE 5.71% -12.35% -10.35% -0.32% -0.88% 2.76% 1.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 366.07 376.69 351.60 334.75 325.81 378.52 354.08 0.55%
EPS 7.53 -16.79 -16.04 -0.57 -1.55 5.37 2.95 16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.36 1.55 1.80 1.76 1.95 1.73 -4.40%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 332.79 342.45 319.73 304.31 295.13 341.38 319.00 0.70%
EPS 6.85 -15.26 -14.59 -0.52 -1.40 4.85 2.65 17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.2364 1.4095 1.6364 1.5943 1.7587 1.5586 -4.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.655 0.70 0.725 1.05 1.00 1.11 1.16 -
P/RPS 0.18 0.19 0.21 0.31 0.31 0.29 0.33 -9.60%
P/EPS 8.69 -4.17 -4.52 -182.83 -64.66 20.66 39.37 -22.25%
EY 11.50 -23.99 -22.12 -0.55 -1.55 4.84 2.54 28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.47 0.58 0.57 0.57 0.67 -4.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 28/11/13 26/11/12 24/11/11 30/11/10 05/11/09 -
Price 0.66 0.65 0.73 0.86 1.00 1.18 1.23 -
P/RPS 0.18 0.17 0.21 0.26 0.31 0.31 0.35 -10.48%
P/EPS 8.76 -3.87 -4.55 -149.75 -64.66 21.96 41.74 -22.90%
EY 11.42 -25.83 -21.97 -0.67 -1.55 4.55 2.40 29.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.47 0.48 0.57 0.61 0.71 -5.67%

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