[HTPADU] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.46%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 357,944 394,287 441,666 421,289 455,153 379,633 313,716 2.22%
PBT 7,069 12,264 18,280 31,362 24,412 18,684 11,988 -8.41%
Tax -1,668 -5,589 -5,733 -7,332 -7,156 -9,641 -2,699 -7.70%
NP 5,401 6,675 12,547 24,030 17,256 9,043 9,289 -8.63%
-
NP to SH 4,779 3,675 11,818 22,363 14,990 8,911 8,892 -9.82%
-
Tax Rate 23.60% 45.57% 31.36% 23.38% 29.31% 51.60% 22.51% -
Total Cost 352,543 387,612 429,119 397,259 437,897 370,590 304,427 2.47%
-
Net Worth 182,204 211,200 195,937 173,568 99,921 195,097 190,446 -0.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 182,204 211,200 195,937 173,568 99,921 195,097 190,446 -0.73%
NOSH 101,225 120,000 100,480 100,328 99,921 100,050 99,710 0.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.51% 1.69% 2.84% 5.70% 3.79% 2.38% 2.96% -
ROE 2.62% 1.74% 6.03% 12.88% 15.00% 4.57% 4.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 353.61 328.57 439.55 419.91 455.51 379.44 314.63 1.96%
EPS 4.72 3.06 11.76 22.29 15.00 8.91 8.92 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.95 1.73 1.00 1.95 1.91 -0.98%
Adjusted Per Share Value based on latest NOSH - 100,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 336.45 370.61 415.15 395.99 427.82 356.84 294.88 2.22%
EPS 4.49 3.45 11.11 21.02 14.09 8.38 8.36 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7126 1.9852 1.8417 1.6315 0.9392 1.8338 1.7901 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 1.00 1.11 1.16 0.94 0.85 1.19 -
P/RPS 0.30 0.30 0.25 0.28 0.21 0.22 0.38 -3.85%
P/EPS 22.24 32.65 9.44 5.20 6.27 9.54 13.34 8.88%
EY 4.50 3.06 10.60 19.22 15.96 10.48 7.49 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.57 0.67 0.94 0.44 0.62 -1.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 30/11/10 05/11/09 27/11/08 27/11/07 22/11/06 -
Price 0.86 1.00 1.18 1.23 0.85 0.85 1.17 -
P/RPS 0.24 0.30 0.27 0.29 0.19 0.22 0.37 -6.95%
P/EPS 18.22 32.65 10.03 5.52 5.67 9.54 13.12 5.62%
EY 5.49 3.06 9.97 18.12 17.65 10.48 7.62 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.61 0.71 0.85 0.44 0.61 -3.91%

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