[HTPADU] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.53%
YoY- 60.27%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 346,976 442,614 411,181 422,439 474,028 341,203 307,461 2.03%
PBT 9,109 12,839 15,013 35,193 27,635 15,067 18,373 -11.02%
Tax -2,011 -5,762 -5,729 -6,694 -8,545 -9,244 -4,020 -10.89%
NP 7,098 7,077 9,284 28,499 19,090 5,823 14,353 -11.06%
-
NP to SH 6,164 4,708 8,635 26,770 16,703 6,305 13,029 -11.71%
-
Tax Rate 22.08% 44.88% 38.16% 19.02% 30.92% 61.35% 21.88% -
Total Cost 339,878 435,537 401,897 393,940 454,938 335,380 293,108 2.49%
-
Net Worth 183,217 182,064 195,318 176,000 173,939 190,595 188,741 -0.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 183,217 182,064 195,318 176,000 173,939 190,595 188,741 -0.49%
NOSH 101,225 100,588 100,679 100,000 99,965 99,788 99,863 0.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.05% 1.60% 2.26% 6.75% 4.03% 1.71% 4.67% -
ROE 3.36% 2.59% 4.42% 15.21% 9.60% 3.31% 6.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 342.78 440.03 408.41 422.44 474.19 341.93 307.88 1.80%
EPS 6.09 4.68 8.58 26.77 16.71 6.32 13.05 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.81 1.94 1.76 1.74 1.91 1.89 -0.71%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 326.14 416.04 386.49 397.07 445.57 320.72 289.00 2.03%
EPS 5.79 4.43 8.12 25.16 15.70 5.93 12.25 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7222 1.7113 1.8359 1.6543 1.635 1.7915 1.7741 -0.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.96 1.16 1.23 1.01 1.35 0.92 1.21 -
P/RPS 0.28 0.26 0.30 0.24 0.28 0.27 0.39 -5.36%
P/EPS 15.77 24.78 14.34 3.77 8.08 14.56 9.27 9.25%
EY 6.34 4.03 6.97 26.50 12.38 6.87 10.78 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.63 0.57 0.78 0.48 0.64 -3.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 24/08/11 24/08/10 26/08/09 27/08/08 28/08/07 24/08/06 -
Price 0.92 1.05 1.15 1.15 1.26 0.86 1.17 -
P/RPS 0.27 0.24 0.28 0.27 0.27 0.25 0.38 -5.53%
P/EPS 15.11 22.43 13.41 4.30 7.54 13.61 8.97 9.07%
EY 6.62 4.46 7.46 23.28 13.26 7.35 11.15 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.59 0.65 0.72 0.45 0.62 -3.19%

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