[HTPADU] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -67.2%
YoY- 769.63%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 154,889 151,068 106,685 85,363 116,557 70,934 100,084 7.54%
PBT 25,046 11,550 4,512 1,195 1,171 9,148 14,112 10.02%
Tax -3,998 -4,378 -5,648 1,140 -1,441 -1,288 -5,979 -6.48%
NP 21,048 7,172 -1,136 2,335 -270 7,860 8,133 17.15%
-
NP to SH 20,146 5,474 -974 1,808 -270 7,860 8,133 16.30%
-
Tax Rate 15.96% 37.90% 125.18% -95.40% 123.06% 14.08% 42.37% -
Total Cost 133,841 143,896 107,821 83,028 116,827 63,074 91,951 6.45%
-
Net Worth 192,057 100,097 185,171 190,894 169,999 171,999 159,940 3.09%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 7,159 - 8,636 -
Div Payout % - - - - 0.00% - 106.19% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 192,057 100,097 185,171 190,894 169,999 171,999 159,940 3.09%
NOSH 100,029 100,097 100,092 99,944 99,999 99,999 99,962 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.59% 4.75% -1.06% 2.74% -0.23% 11.08% 8.13% -
ROE 10.49% 5.47% -0.53% 0.95% -0.16% 4.57% 5.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 154.84 150.92 106.59 85.41 116.56 70.93 100.12 7.53%
EPS 20.14 5.47 -0.97 1.81 -0.27 7.86 8.13 16.30%
DPS 0.00 0.00 0.00 0.00 7.16 0.00 8.64 -
NAPS 1.92 1.00 1.85 1.91 1.70 1.72 1.60 3.08%
Adjusted Per Share Value based on latest NOSH - 99,944
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 145.59 142.00 100.28 80.24 109.56 66.67 94.07 7.54%
EPS 18.94 5.15 -0.92 1.70 -0.25 7.39 7.64 16.32%
DPS 0.00 0.00 0.00 0.00 6.73 0.00 8.12 -
NAPS 1.8053 0.9409 1.7405 1.7943 1.5979 1.6167 1.5034 3.09%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.82 0.89 1.03 1.01 2.65 3.64 3.40 -
P/RPS 0.53 0.59 0.97 1.18 2.27 5.13 3.40 -26.61%
P/EPS 4.07 16.27 -105.85 55.83 -981.48 46.31 41.79 -32.14%
EY 24.56 6.14 -0.94 1.79 -0.10 2.16 2.39 47.39%
DY 0.00 0.00 0.00 0.00 2.70 0.00 2.54 -
P/NAPS 0.43 0.89 0.56 0.53 1.56 2.12 2.13 -23.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 18/02/05 19/02/04 19/02/03 -
Price 0.90 0.85 1.08 1.20 2.60 3.30 3.04 -
P/RPS 0.58 0.56 1.01 1.40 2.23 4.65 3.04 -24.10%
P/EPS 4.47 15.54 -110.99 66.34 -962.96 41.98 37.36 -29.78%
EY 22.38 6.43 -0.90 1.51 -0.10 2.38 2.68 42.39%
DY 0.00 0.00 0.00 0.00 2.75 0.00 2.84 -
P/NAPS 0.47 0.85 0.58 0.63 1.53 1.92 1.90 -20.75%

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