[HTPADU] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 72.36%
YoY- 151.37%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 433,911 422,979 458,974 424,016 335,038 295,917 311,870 5.65%
PBT 17,202 17,559 37,908 25,722 15,305 20,275 20,722 -3.05%
Tax -6,861 -6,777 -6,776 -8,371 -9,487 -4,803 -8,494 -3.49%
NP 10,341 10,782 31,132 17,351 5,818 15,472 12,228 -2.75%
-
NP to SH 8,823 10,057 29,662 15,359 6,110 14,405 12,228 -5.29%
-
Tax Rate 39.88% 38.60% 17.87% 32.54% 61.99% 23.69% 40.99% -
Total Cost 423,570 412,197 427,842 406,665 329,220 280,445 299,642 5.93%
-
Net Worth 100,711 181,231 192,057 100,097 185,171 190,894 169,999 -8.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 21,399 -
Div Payout % - - - - - - 175.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 100,711 181,231 192,057 100,097 185,171 190,894 169,999 -8.35%
NOSH 100,711 100,127 100,029 100,097 100,092 99,944 99,999 0.11%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.38% 2.55% 6.78% 4.09% 1.74% 5.23% 3.92% -
ROE 8.76% 5.55% 15.44% 15.34% 3.30% 7.55% 7.19% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 430.85 422.44 458.84 423.60 334.73 296.08 311.87 5.53%
EPS 8.76 10.04 29.65 15.34 6.10 14.41 12.23 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 21.48 -
NAPS 1.00 1.81 1.92 1.00 1.85 1.91 1.70 -8.46%
Adjusted Per Share Value based on latest NOSH - 100,097
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 407.86 397.58 431.42 398.56 314.92 278.15 293.14 5.65%
EPS 8.29 9.45 27.88 14.44 5.74 13.54 11.49 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.11 -
NAPS 0.9466 1.7035 1.8053 0.9409 1.7405 1.7943 1.5979 -8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 1.08 0.82 0.89 1.03 1.01 2.65 -
P/RPS 0.30 0.26 0.18 0.21 0.31 0.34 0.85 -15.92%
P/EPS 14.61 10.75 2.77 5.80 16.87 7.01 21.67 -6.35%
EY 6.84 9.30 36.16 17.24 5.93 14.27 4.61 6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.11 -
P/NAPS 1.28 0.60 0.43 0.89 0.56 0.53 1.56 -3.24%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 24/02/09 28/02/08 28/02/07 24/02/06 18/02/05 -
Price 1.16 1.10 0.90 0.85 1.08 1.20 2.60 -
P/RPS 0.27 0.26 0.20 0.20 0.32 0.41 0.83 -17.06%
P/EPS 13.24 10.95 3.04 5.54 17.69 8.33 21.26 -7.58%
EY 7.55 9.13 32.95 18.05 5.65 12.01 4.70 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.26 -
P/NAPS 1.16 0.61 0.47 0.85 0.58 0.63 1.53 -4.50%

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