[HTPADU] YoY Cumulative 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- 67.49%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 285,086 266,400 304,084 272,948 228,353 210,553 195,313 6.50%
PBT 7,038 6,315 12,866 14,172 10,793 19,081 19,551 -15.65%
Tax -2,291 -3,333 -2,782 -3,993 -3,838 -5,572 -7,053 -17.08%
NP 4,747 2,982 10,084 10,179 6,955 13,509 12,498 -14.89%
-
NP to SH 4,047 2,217 9,516 9,885 7,084 12,597 12,498 -17.12%
-
Tax Rate 32.55% 52.78% 21.62% 28.18% 35.56% 29.20% 36.07% -
Total Cost 280,339 263,418 294,000 262,769 221,398 197,044 182,815 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 2.07% 1.28% 5.56% 5.07% 3.71% 7.28% 7.23% -
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 283.89 265.56 303.89 272.81 228.22 210.60 195.34 6.42%
EPS 4.03 2.21 9.51 9.88 7.08 12.60 12.50 -17.18%
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 256.03 239.25 273.09 245.13 205.08 189.09 175.41 6.50%
EPS 3.63 1.99 8.55 8.88 6.36 11.31 11.22 -17.13%
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 0.39 0.44 0.31 0.31 0.52 0.66 1.32 -18.38%
P/EPS 27.54 52.49 9.88 8.60 16.81 11.11 20.56 4.98%
EY 3.63 1.91 10.12 11.62 5.95 9.00 4.86 -4.74%
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 0.42 0.46 0.28 0.31 0.51 0.60 1.30 -17.15%
P/EPS 29.28 55.66 8.94 8.60 16.53 10.00 20.32 6.27%
EY 3.42 1.80 11.19 11.62 6.05 10.00 4.92 -5.87%
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