[HTPADU] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 16.86%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 458,974 424,016 335,038 295,917 311,870 226,864 257,311 10.11%
PBT 37,908 25,722 15,305 20,275 20,722 29,924 34,618 1.52%
Tax -6,776 -8,371 -9,487 -4,803 -8,494 -7,472 -11,773 -8.78%
NP 31,132 17,351 5,818 15,472 12,228 22,452 22,845 5.28%
-
NP to SH 29,662 15,359 6,110 14,405 12,228 22,452 22,845 4.44%
-
Tax Rate 17.87% 32.54% 61.99% 23.69% 40.99% 24.97% 34.01% -
Total Cost 427,842 406,665 329,220 280,445 299,642 204,412 234,466 10.53%
-
Net Worth 192,057 100,097 185,171 190,894 169,999 171,999 159,940 3.09%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 21,399 3,604 16,468 -
Div Payout % - - - - 175.00% 16.05% 72.09% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 192,057 100,097 185,171 190,894 169,999 171,999 159,940 3.09%
NOSH 100,029 100,097 100,092 99,944 99,999 99,999 99,962 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.78% 4.09% 1.74% 5.23% 3.92% 9.90% 8.88% -
ROE 15.44% 15.34% 3.30% 7.55% 7.19% 13.05% 14.28% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 458.84 423.60 334.73 296.08 311.87 226.86 257.41 10.10%
EPS 29.65 15.34 6.10 14.41 12.23 22.45 22.85 4.43%
DPS 0.00 0.00 0.00 0.00 21.48 3.60 16.47 -
NAPS 1.92 1.00 1.85 1.91 1.70 1.72 1.60 3.08%
Adjusted Per Share Value based on latest NOSH - 99,944
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 412.20 380.80 300.89 265.76 280.09 203.74 231.09 10.11%
EPS 26.64 13.79 5.49 12.94 10.98 20.16 20.52 4.44%
DPS 0.00 0.00 0.00 0.00 19.22 3.24 14.79 -
NAPS 1.7248 0.899 1.663 1.7144 1.5267 1.5447 1.4364 3.09%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.82 0.89 1.03 1.01 2.65 3.64 3.40 -
P/RPS 0.18 0.21 0.31 0.34 0.85 1.60 1.32 -28.23%
P/EPS 2.77 5.80 16.87 7.01 21.67 16.21 14.88 -24.41%
EY 36.16 17.24 5.93 14.27 4.61 6.17 6.72 32.34%
DY 0.00 0.00 0.00 0.00 8.11 0.99 4.85 -
P/NAPS 0.43 0.89 0.56 0.53 1.56 2.12 2.13 -23.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 18/02/05 19/02/04 19/02/03 -
Price 0.90 0.85 1.08 1.20 2.60 3.30 3.04 -
P/RPS 0.20 0.20 0.32 0.41 0.83 1.45 1.18 -25.58%
P/EPS 3.04 5.54 17.69 8.33 21.26 14.70 13.30 -21.78%
EY 32.95 18.05 5.65 12.01 4.70 6.80 7.52 27.89%
DY 0.00 0.00 0.00 0.00 8.26 1.09 5.42 -
P/NAPS 0.47 0.85 0.58 0.63 1.53 1.92 1.90 -20.75%

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