[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 31.93%
YoY- 186.71%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 215,276 234,506 154,072 194,677 184,227 165,332 166,329 4.39%
PBT 2,057 6,907 1,224 6,708 -6,281 -6,082 2,167 -0.86%
Tax -965 -2,387 -650 -533 -167 -686 -742 4.47%
NP 1,092 4,520 574 6,175 -6,448 -6,768 1,425 -4.33%
-
NP to SH 1,245 4,714 -224 5,702 -6,576 -7,374 937 4.84%
-
Tax Rate 46.91% 34.56% 53.10% 7.95% - - 34.24% -
Total Cost 214,184 229,986 153,498 188,502 190,675 172,100 164,904 4.45%
-
Net Worth 113,372 143,739 131,592 138,678 140,702 162,065 183,217 -7.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 20 - - - -
Div Payout % - - - 0.36% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 113,372 143,739 131,592 138,678 140,702 162,065 183,217 -7.68%
NOSH 101,225 101,225 101,225 101,225 101,225 101,291 101,225 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.51% 1.93% 0.37% 3.17% -3.50% -4.09% 0.86% -
ROE 1.10% 3.28% -0.17% 4.11% -4.67% -4.55% 0.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 212.67 231.67 152.21 192.32 182.00 163.22 164.32 4.39%
EPS 1.23 4.66 -0.22 5.63 -6.50 -7.28 0.93 4.76%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 1.12 1.42 1.30 1.37 1.39 1.60 1.81 -7.68%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 202.35 220.43 144.82 182.99 173.17 155.41 156.34 4.39%
EPS 1.17 4.43 -0.21 5.36 -6.18 -6.93 0.88 4.85%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 1.0656 1.3511 1.2369 1.3035 1.3225 1.5234 1.7222 -7.68%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.505 0.86 0.52 0.685 0.70 0.80 0.96 -
P/RPS 0.24 0.37 0.34 0.36 0.38 0.49 0.58 -13.67%
P/EPS 41.06 18.47 -234.99 12.16 -10.78 -10.99 103.71 -14.30%
EY 2.44 5.42 -0.43 8.22 -9.28 -9.10 0.96 16.81%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.40 0.50 0.50 0.50 0.53 -2.68%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 -
Price 0.52 0.77 0.55 0.595 0.685 0.73 0.92 -
P/RPS 0.24 0.33 0.36 0.31 0.38 0.45 0.56 -13.16%
P/EPS 42.28 16.53 -248.54 10.56 -10.54 -10.03 99.39 -13.27%
EY 2.37 6.05 -0.40 9.47 -9.48 -9.97 1.01 15.26%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.42 0.43 0.49 0.46 0.51 -1.70%

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