[HTPADU] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.27%
YoY- -363.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 459,396 408,166 453,396 432,792 413,353 357,944 394,287 2.57%
PBT 15,730 -2,804 10,041 -34,544 -3,008 7,069 12,264 4.23%
Tax -7,486 -1,839 -626 -825 -3,978 -1,668 -5,589 4.98%
NP 8,244 -4,643 9,415 -35,369 -6,986 5,401 6,675 3.57%
-
NP to SH 8,167 -4,931 7,994 -33,310 -7,182 4,779 3,675 14.22%
-
Tax Rate 47.59% - 6.23% - - 23.60% 45.57% -
Total Cost 451,152 412,809 443,981 468,161 420,339 352,543 387,612 2.55%
-
Net Worth 135,641 131,592 133,617 137,666 156,898 182,204 211,200 -7.10%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 20 - - - - -
Div Payout % - - 0.25% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 135,641 131,592 133,617 137,666 156,898 182,204 211,200 -7.10%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 120,000 -2.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.79% -1.14% 2.08% -8.17% -1.69% 1.51% 1.69% -
ROE 6.02% -3.75% 5.98% -24.20% -4.58% 2.62% 1.74% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 453.84 403.23 447.91 427.55 408.35 353.61 328.57 5.52%
EPS 8.07 -4.87 7.90 -32.91 -7.10 4.72 3.06 17.52%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.30 1.32 1.36 1.55 1.80 1.76 -4.43%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 412.58 366.57 407.19 388.68 371.23 321.46 354.10 2.57%
EPS 7.33 -4.43 7.18 -29.92 -6.45 4.29 3.30 14.21%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.1818 1.20 1.2364 1.4091 1.6364 1.8968 -7.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.79 0.55 0.655 0.70 0.725 1.05 1.00 -
P/RPS 0.17 0.14 0.15 0.16 0.18 0.30 0.30 -9.02%
P/EPS 9.79 -11.29 8.29 -2.13 -10.22 22.24 32.65 -18.17%
EY 10.21 -8.86 12.06 -47.01 -9.79 4.50 3.06 22.21%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.50 0.51 0.47 0.58 0.57 0.57%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 21/11/16 25/11/15 26/11/14 28/11/13 26/11/12 24/11/11 -
Price 0.84 0.56 0.66 0.65 0.73 0.86 1.00 -
P/RPS 0.19 0.14 0.15 0.15 0.18 0.24 0.30 -7.32%
P/EPS 10.41 -11.50 8.36 -1.98 -10.29 18.22 32.65 -17.33%
EY 9.60 -8.70 11.97 -50.63 -9.72 5.49 3.06 20.97%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.43 0.50 0.48 0.47 0.48 0.57 1.68%

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