[HTPADU] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -25.34%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 413,819 399,519 350,232 433,911 422,979 458,974 424,016 -0.40%
PBT -31,706 8,156 8,161 17,202 17,559 37,908 25,722 -
Tax -1,614 -3,316 -2,100 -6,861 -6,777 -6,776 -8,371 -23.97%
NP -33,320 4,840 6,061 10,341 10,782 31,132 17,351 -
-
NP to SH -32,744 4,563 4,045 8,823 10,057 29,662 15,359 -
-
Tax Rate - 40.66% 25.73% 39.88% 38.60% 17.87% 32.54% -
Total Cost 447,139 394,679 344,171 423,570 412,197 427,842 406,665 1.59%
-
Net Worth 149,813 178,155 184,121 100,711 181,231 192,057 100,097 6.94%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 149,813 178,155 184,121 100,711 181,231 192,057 100,097 6.94%
NOSH 101,225 101,225 101,225 100,711 100,127 100,029 100,097 0.18%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.05% 1.21% 1.73% 2.38% 2.55% 6.78% 4.09% -
ROE -21.86% 2.56% 2.20% 8.76% 5.55% 15.44% 15.34% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 408.81 394.68 346.20 430.85 422.44 458.84 423.60 -0.59%
EPS -32.35 4.51 4.00 8.76 10.04 29.65 15.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.76 1.82 1.00 1.81 1.92 1.00 6.74%
Adjusted Per Share Value based on latest NOSH - 100,711
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 388.97 375.53 329.20 407.86 397.58 431.42 398.56 -0.40%
EPS -30.78 4.29 3.80 8.29 9.45 27.88 14.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4082 1.6746 1.7307 0.9466 1.7035 1.8053 0.9409 6.94%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.66 0.82 1.04 1.28 1.08 0.82 0.89 -
P/RPS 0.16 0.21 0.30 0.30 0.26 0.18 0.21 -4.42%
P/EPS -2.04 18.19 26.01 14.61 10.75 2.77 5.80 -
EY -49.01 5.50 3.84 6.84 9.30 36.16 17.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.57 1.28 0.60 0.43 0.89 -10.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 23/02/12 24/02/11 25/02/10 24/02/09 28/02/08 -
Price 0.71 0.78 1.05 1.16 1.10 0.90 0.85 -
P/RPS 0.17 0.20 0.30 0.27 0.26 0.20 0.20 -2.66%
P/EPS -2.19 17.30 26.26 13.24 10.95 3.04 5.54 -
EY -45.56 5.78 3.81 7.55 9.13 32.95 18.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.58 1.16 0.61 0.47 0.85 -9.07%

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