[HTPADU] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.87%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 471,909 432,714 399,482 346,976 442,614 411,181 422,439 1.86%
PBT 3,041 -31,905 188 9,109 12,839 15,013 35,193 -33.49%
Tax -842 -1,095 -3,541 -2,011 -5,762 -5,729 -6,694 -29.20%
NP 2,199 -33,000 -3,353 7,098 7,077 9,284 28,499 -34.73%
-
NP to SH 1,803 -31,946 -3,748 6,164 4,708 8,635 26,770 -36.20%
-
Tax Rate 27.69% - 1,883.51% 22.08% 44.88% 38.16% 19.02% -
Total Cost 469,710 465,714 402,835 339,878 435,537 401,897 393,940 2.97%
-
Net Worth 138,678 140,702 161,960 183,217 182,064 195,318 176,000 -3.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 20 - - - - - - -
Div Payout % 1.12% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 138,678 140,702 161,960 183,217 182,064 195,318 176,000 -3.89%
NOSH 101,225 101,225 101,225 101,225 100,588 100,679 100,000 0.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.47% -7.63% -0.84% 2.05% 1.60% 2.26% 6.75% -
ROE 1.30% -22.70% -2.31% 3.36% 2.59% 4.42% 15.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 466.20 427.48 394.65 342.78 440.03 408.41 422.44 1.65%
EPS 1.78 -31.56 -3.70 6.09 4.68 8.58 26.77 -36.33%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.60 1.81 1.81 1.94 1.76 -4.08%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 423.82 388.61 358.77 311.61 397.51 369.28 379.39 1.86%
EPS 1.62 -28.69 -3.37 5.54 4.23 7.75 24.04 -36.19%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2636 1.4545 1.6454 1.6351 1.7541 1.5806 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.685 0.70 0.80 0.96 1.16 1.23 1.01 -
P/RPS 0.15 0.16 0.20 0.28 0.26 0.30 0.24 -7.53%
P/EPS 38.46 -2.22 -21.61 15.77 24.78 14.34 3.77 47.24%
EY 2.60 -45.08 -4.63 6.34 4.03 6.97 26.50 -32.07%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.53 0.64 0.63 0.57 -2.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 24/08/10 26/08/09 -
Price 0.595 0.685 0.73 0.92 1.05 1.15 1.15 -
P/RPS 0.13 0.16 0.18 0.27 0.24 0.28 0.27 -11.46%
P/EPS 33.40 -2.17 -19.72 15.11 22.43 13.41 4.30 40.70%
EY 2.99 -46.07 -5.07 6.62 4.46 7.46 23.28 -28.95%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.46 0.51 0.58 0.59 0.65 -6.65%

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