[HTPADU] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -55.03%
YoY- -66.09%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 399,519 350,232 433,911 422,979 458,974 424,016 335,038 2.97%
PBT 8,156 8,161 17,202 17,559 37,908 25,722 15,305 -9.95%
Tax -3,316 -2,100 -6,861 -6,777 -6,776 -8,371 -9,487 -16.05%
NP 4,840 6,061 10,341 10,782 31,132 17,351 5,818 -3.01%
-
NP to SH 4,563 4,045 8,823 10,057 29,662 15,359 6,110 -4.74%
-
Tax Rate 40.66% 25.73% 39.88% 38.60% 17.87% 32.54% 61.99% -
Total Cost 394,679 344,171 423,570 412,197 427,842 406,665 329,220 3.06%
-
Net Worth 178,155 184,121 100,711 181,231 192,057 100,097 185,171 -0.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,155 184,121 100,711 181,231 192,057 100,097 185,171 -0.64%
NOSH 101,225 101,225 100,711 100,127 100,029 100,097 100,092 0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.21% 1.73% 2.38% 2.55% 6.78% 4.09% 1.74% -
ROE 2.56% 2.20% 8.76% 5.55% 15.44% 15.34% 3.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 394.68 346.20 430.85 422.44 458.84 423.60 334.73 2.78%
EPS 4.51 4.00 8.76 10.04 29.65 15.34 6.10 -4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.82 1.00 1.81 1.92 1.00 1.85 -0.82%
Adjusted Per Share Value based on latest NOSH - 100,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 375.53 329.20 407.86 397.58 431.42 398.56 314.92 2.97%
EPS 4.29 3.80 8.29 9.45 27.88 14.44 5.74 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6746 1.7307 0.9466 1.7035 1.8053 0.9409 1.7405 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 1.04 1.28 1.08 0.82 0.89 1.03 -
P/RPS 0.21 0.30 0.30 0.26 0.18 0.21 0.31 -6.27%
P/EPS 18.19 26.01 14.61 10.75 2.77 5.80 16.87 1.26%
EY 5.50 3.84 6.84 9.30 36.16 17.24 5.93 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 1.28 0.60 0.43 0.89 0.56 -2.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.78 1.05 1.16 1.10 0.90 0.85 1.08 -
P/RPS 0.20 0.30 0.27 0.26 0.20 0.20 0.32 -7.52%
P/EPS 17.30 26.26 13.24 10.95 3.04 5.54 17.69 -0.37%
EY 5.78 3.81 7.55 9.13 32.95 18.05 5.65 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 1.16 0.61 0.47 0.85 0.58 -4.49%

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