[HTPADU] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.52%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 376,238 461,459 413,819 399,519 350,232 433,911 422,979 -1.93%
PBT 2,431 -9,948 -31,706 8,156 8,161 17,202 17,559 -28.06%
Tax -1,219 -476 -1,614 -3,316 -2,100 -6,861 -6,777 -24.85%
NP 1,212 -10,424 -33,320 4,840 6,061 10,341 10,782 -30.51%
-
NP to SH 934 -10,475 -32,744 4,563 4,045 8,823 10,057 -32.69%
-
Tax Rate 50.14% - - 40.66% 25.73% 39.88% 38.60% -
Total Cost 375,026 471,883 447,139 394,679 344,171 423,570 412,197 -1.56%
-
Net Worth 128,554 133,617 149,813 178,155 184,121 100,711 181,231 -5.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 20 - - - - - - -
Div Payout % 2.17% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,554 133,617 149,813 178,155 184,121 100,711 181,231 -5.56%
NOSH 101,225 101,225 101,225 101,225 101,225 100,711 100,127 0.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.32% -2.26% -8.05% 1.21% 1.73% 2.38% 2.55% -
ROE 0.73% -7.84% -21.86% 2.56% 2.20% 8.76% 5.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 371.69 455.87 408.81 394.68 346.20 430.85 422.44 -2.10%
EPS 0.92 -10.35 -32.35 4.51 4.00 8.76 10.04 -32.84%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.48 1.76 1.82 1.00 1.81 -5.73%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 353.65 433.75 388.97 375.53 329.20 407.86 397.58 -1.93%
EPS 0.88 -9.85 -30.78 4.29 3.80 8.29 9.45 -32.66%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2084 1.2559 1.4082 1.6746 1.7307 0.9466 1.7035 -5.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.65 0.555 0.66 0.82 1.04 1.28 1.08 -
P/RPS 0.17 0.12 0.16 0.21 0.30 0.30 0.26 -6.83%
P/EPS 70.44 -5.36 -2.04 18.19 26.01 14.61 10.75 36.77%
EY 1.42 -18.65 -49.01 5.50 3.84 6.84 9.30 -26.88%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.47 0.57 1.28 0.60 -2.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.59 0.58 0.71 0.78 1.05 1.16 1.10 -
P/RPS 0.16 0.13 0.17 0.20 0.30 0.27 0.26 -7.76%
P/EPS 63.94 -5.60 -2.19 17.30 26.26 13.24 10.95 34.17%
EY 1.56 -17.84 -45.56 5.78 3.81 7.55 9.13 -25.49%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.48 0.44 0.58 1.16 0.61 -4.59%

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