[HTPADU] YoY Cumulative 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- -146.53%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 277,919 285,982 267,009 254,135 246,463 285,086 266,400 0.70%
PBT 6,993 -12,995 -10,157 1,288 2,099 7,038 6,315 1.71%
Tax -609 -459 -1,248 -867 -1,018 -2,291 -3,333 -24.66%
NP 6,384 -13,454 -11,405 421 1,081 4,747 2,982 13.52%
-
NP to SH 5,721 -12,747 -12,181 -436 -1,170 4,047 2,217 17.10%
-
Tax Rate 8.71% - - 67.31% 48.50% 32.55% 52.78% -
Total Cost 271,535 299,436 278,414 253,714 245,382 280,339 263,418 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 4.28% -9.26% -7.76% -0.24% -0.66% 2.07% 1.28% -
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 274.56 282.52 263.70 251.06 244.36 283.89 265.56 0.55%
EPS 5.65 -12.59 -12.03 -0.43 -1.16 4.03 2.21 16.92%
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 249.60 256.84 239.80 228.24 221.35 256.03 239.25 0.70%
EPS 5.14 -11.45 -10.94 -0.39 -1.05 3.63 1.99 17.12%
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 0.24 0.25 0.27 0.42 0.41 0.39 0.44 -9.60%
P/EPS 11.59 -5.56 -6.03 -243.78 -86.21 27.54 52.49 -22.24%
EY 8.63 -17.99 -16.59 -0.41 -1.16 3.63 1.91 28.56%
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 0.24 0.23 0.28 0.34 0.41 0.42 0.46 -10.27%
P/EPS 11.68 -5.16 -6.07 -199.66 -86.21 29.28 55.66 -22.90%
EY 8.56 -19.37 -16.48 -0.50 -1.16 3.42 1.80 29.66%
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