[HTPADU] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.96%
YoY- 357.53%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 103,320 91,802 76,239 81,430 71,061 78,290 87,840 2.74%
PBT 4,702 -4,538 489 1,568 828 4,001 2,324 12.45%
Tax -292 -166 -335 -326 -306 -1,437 -1,267 -21.69%
NP 4,410 -4,704 154 1,242 522 2,564 1,057 26.86%
-
NP to SH 4,322 -5,055 -262 851 186 1,896 815 32.03%
-
Tax Rate 6.21% - 68.51% 20.79% 36.96% 35.92% 54.52% -
Total Cost 98,910 96,506 76,085 80,188 70,539 75,726 86,783 2.20%
-
Net Worth 137,666 142,727 176,131 101,225 189,099 190,603 182,117 -4.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 137,666 142,727 176,131 101,225 189,099 190,603 182,117 -4.55%
NOSH 101,225 101,225 101,225 101,225 103,333 100,317 100,617 0.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.27% -5.12% 0.20% 1.53% 0.73% 3.28% 1.20% -
ROE 3.14% -3.54% -0.15% 0.84% 0.10% 0.99% 0.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 102.07 90.69 75.32 80.44 68.77 78.04 87.30 2.63%
EPS 4.27 -4.99 -0.26 0.73 0.18 1.89 0.81 31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.41 1.74 1.00 1.83 1.90 1.81 -4.65%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 92.79 82.45 68.47 73.13 63.82 70.31 78.89 2.74%
EPS 3.88 -4.54 -0.24 0.76 0.17 1.70 0.73 32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2364 1.2818 1.5818 0.9091 1.6983 1.7118 1.6356 -4.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.59 0.67 0.77 1.04 1.15 1.07 0.88 -
P/RPS 0.58 0.74 1.02 1.29 1.67 1.37 1.01 -8.82%
P/EPS 13.82 -13.42 -297.49 123.71 638.89 56.61 108.64 -29.07%
EY 7.24 -7.45 -0.34 0.81 0.16 1.77 0.92 41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.44 1.04 0.63 0.56 0.49 -2.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 23/05/13 16/05/12 26/05/11 20/05/10 27/05/09 -
Price 0.585 0.70 0.775 0.99 1.14 1.06 1.05 -
P/RPS 0.57 0.77 1.03 1.23 1.66 1.36 1.20 -11.66%
P/EPS 13.70 -14.02 -299.43 117.76 633.33 56.08 129.63 -31.22%
EY 7.30 -7.13 -0.33 0.85 0.16 1.78 0.77 45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.45 0.99 0.62 0.56 0.58 -4.86%

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