[HTPADU] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.27%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 455,153 379,633 313,716 327,111 266,247 256,014 241,026 11.16%
PBT 24,412 18,684 11,988 20,251 28,699 34,888 38,936 -7.47%
Tax -7,156 -9,641 -2,699 -7,384 -8,341 -12,163 -13,602 -10.14%
NP 17,256 9,043 9,289 12,867 20,358 22,725 25,334 -6.19%
-
NP to SH 14,990 8,911 8,892 12,327 20,358 22,725 25,334 -8.36%
-
Tax Rate 29.31% 51.60% 22.51% 36.46% 29.06% 34.86% 34.93% -
Total Cost 437,897 370,590 304,427 314,244 245,889 233,289 215,692 12.51%
-
Net Worth 99,921 195,097 190,446 173,094 172,924 163,903 90,640 1.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 7,159 - 34,523 11,830 -
Div Payout % - - - 58.08% - 151.92% 46.70% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 99,921 195,097 190,446 173,094 172,924 163,903 90,640 1.63%
NOSH 99,921 100,050 99,710 100,054 99,956 99,941 90,640 1.63%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.79% 2.38% 2.96% 3.93% 7.65% 8.88% 10.51% -
ROE 15.00% 4.57% 4.67% 7.12% 11.77% 13.86% 27.95% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 455.51 379.44 314.63 326.93 266.36 256.16 265.92 9.37%
EPS 15.00 8.91 8.92 12.32 20.37 22.74 27.95 -9.84%
DPS 0.00 0.00 0.00 7.16 0.00 34.52 13.05 -
NAPS 1.00 1.95 1.91 1.73 1.73 1.64 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 100,054
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 427.82 356.84 294.88 307.47 250.26 240.64 226.55 11.16%
EPS 14.09 8.38 8.36 11.59 19.14 21.36 23.81 -8.36%
DPS 0.00 0.00 0.00 6.73 0.00 32.45 11.12 -
NAPS 0.9392 1.8338 1.7901 1.627 1.6254 1.5406 0.852 1.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.94 0.85 1.19 1.40 2.57 3.60 3.58 -
P/RPS 0.21 0.22 0.38 0.43 0.96 1.41 1.35 -26.64%
P/EPS 6.27 9.54 13.34 11.36 12.62 15.83 12.81 -11.21%
EY 15.96 10.48 7.49 8.80 7.92 6.32 7.81 12.63%
DY 0.00 0.00 0.00 5.11 0.00 9.59 3.65 -
P/NAPS 0.94 0.44 0.62 0.81 1.49 2.20 3.58 -19.96%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 -
Price 0.85 0.85 1.17 1.26 2.54 3.78 3.76 -
P/RPS 0.19 0.22 0.37 0.39 0.95 1.48 1.41 -28.37%
P/EPS 5.67 9.54 13.12 10.23 12.47 16.62 13.45 -13.39%
EY 17.65 10.48 7.62 9.78 8.02 6.02 7.43 15.49%
DY 0.00 0.00 0.00 5.68 0.00 9.13 3.47 -
P/NAPS 0.85 0.44 0.61 0.73 1.47 2.30 3.76 -21.93%

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