[HTPADU] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 38.25%
YoY- -1829.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 535,444 343,668 413,280 367,208 304,956 325,720 284,244 11.12%
PBT 15,168 5,472 18,808 -18,152 1,956 6,272 3,312 28.83%
Tax -6,180 -436 -1,168 -664 -1,340 -1,304 -1,224 30.94%
NP 8,988 5,036 17,640 -18,816 616 4,968 2,088 27.51%
-
NP to SH 10,156 1,824 17,288 -20,220 -1,048 3,404 744 54.53%
-
Tax Rate 40.74% 7.97% 6.21% - 68.51% 20.79% 36.96% -
Total Cost 526,456 338,632 395,640 386,024 304,340 320,752 282,156 10.94%
-
Net Worth 141,714 131,592 137,666 142,727 176,131 101,225 189,099 -4.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 141,714 131,592 137,666 142,727 176,131 101,225 189,099 -4.68%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 103,333 -0.34%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.68% 1.47% 4.27% -5.12% 0.20% 1.53% 0.73% -
ROE 7.17% 1.39% 12.56% -14.17% -0.60% 3.36% 0.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 528.96 339.51 408.28 362.76 301.27 321.78 275.07 11.50%
EPS 10.04 1.80 17.08 -19.96 -1.04 2.92 0.72 55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.30 1.36 1.41 1.74 1.00 1.83 -4.36%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 480.88 308.64 371.16 329.78 273.88 292.52 255.28 11.12%
EPS 9.12 1.64 15.53 -18.16 -0.94 3.06 0.67 54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2727 1.1818 1.2364 1.2818 1.5818 0.9091 1.6983 -4.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.755 0.59 0.59 0.67 0.77 1.04 1.15 -
P/RPS 0.14 0.17 0.14 0.18 0.26 0.32 0.42 -16.71%
P/EPS 7.53 32.74 3.45 -3.35 -74.37 30.93 159.72 -39.86%
EY 13.29 3.05 28.95 -29.81 -1.34 3.23 0.63 66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.43 0.48 0.44 1.04 0.63 -2.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 27/05/15 28/05/14 23/05/13 16/05/12 26/05/11 -
Price 0.95 0.555 0.585 0.70 0.775 0.99 1.14 -
P/RPS 0.18 0.16 0.14 0.19 0.26 0.31 0.41 -12.80%
P/EPS 9.47 30.80 3.43 -3.50 -74.86 29.44 158.33 -37.43%
EY 10.56 3.25 29.19 -28.54 -1.34 3.40 0.63 59.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.43 0.43 0.50 0.45 0.99 0.62 1.55%

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