[HTPADU] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -168.8%
YoY- -817.58%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 362,588 375,257 461,459 413,818 400,479 338,124 433,910 -2.94%
PBT 14,049 2,850 -9,947 -31,438 8,437 3,357 17,203 -3.31%
Tax -6,166 -1,644 -476 -1,911 -3,597 2,703 -6,862 -1.76%
NP 7,883 1,206 -10,423 -33,349 4,840 6,060 10,341 -4.41%
-
NP to SH 7,169 923 -10,474 -32,743 4,563 4,044 8,892 -3.52%
-
Tax Rate 43.89% 57.68% - - 42.63% -80.52% 39.89% -
Total Cost 354,705 374,051 471,882 447,167 395,639 332,064 423,569 -2.91%
-
Net Worth 139,732 128,555 133,617 149,813 178,155 184,293 187,331 -4.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 139,732 128,555 133,617 149,813 178,155 184,293 187,331 -4.76%
NOSH 101,255 101,225 101,225 101,225 101,225 101,260 100,715 0.08%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.17% 0.32% -2.26% -8.06% 1.21% 1.79% 2.38% -
ROE 5.13% 0.72% -7.84% -21.86% 2.56% 2.19% 4.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 358.09 370.72 455.87 408.81 395.63 333.92 430.83 -3.03%
EPS 7.08 0.91 -10.35 -32.35 4.51 1.45 8.85 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.32 1.48 1.76 1.82 1.86 -4.84%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 340.82 352.73 433.75 388.97 376.43 317.82 407.86 -2.94%
EPS 6.74 0.87 -9.85 -30.78 4.29 3.80 8.36 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3134 1.2084 1.2559 1.4082 1.6746 1.7323 1.7608 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.565 0.65 0.555 0.66 0.82 1.04 1.28 -
P/RPS 0.16 0.18 0.12 0.16 0.21 0.31 0.30 -9.93%
P/EPS 7.98 71.29 -5.36 -2.04 18.19 26.04 14.50 -9.46%
EY 12.53 1.40 -18.64 -49.01 5.50 3.84 6.90 10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.42 0.45 0.47 0.57 0.69 -8.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 23/02/12 24/02/11 -
Price 0.655 0.59 0.58 0.71 0.78 1.05 1.16 -
P/RPS 0.18 0.16 0.13 0.17 0.20 0.31 0.27 -6.52%
P/EPS 9.25 64.71 -5.61 -2.19 17.30 26.29 13.14 -5.67%
EY 10.81 1.55 -17.84 -45.56 5.78 3.80 7.61 6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.44 0.48 0.44 0.58 0.62 -4.50%

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