[HTPADU] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.27%
YoY- -56.07%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 444,076 336,248 299,289 325,652 234,120 258,294 223,135 12.14%
PBT 26,440 15,362 18,900 18,008 30,229 34,335 40,338 -6.79%
Tax -8,723 -9,319 -3,940 -8,014 -7,479 -12,237 -14,004 -7.57%
NP 17,717 6,043 14,960 9,994 22,750 22,098 26,334 -6.38%
-
NP to SH 16,179 6,136 13,622 9,994 22,750 22,098 26,334 -7.79%
-
Tax Rate 32.99% 60.66% 20.85% 44.50% 24.74% 35.64% 34.72% -
Total Cost 426,359 330,205 284,329 315,658 211,370 236,196 196,801 13.73%
-
Net Worth 180,917 187,894 191,108 172,199 178,972 163,026 146,359 3.59%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 21,399 3,604 25,109 7,998 -
Div Payout % - - - 214.12% 15.84% 113.63% 30.37% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 180,917 187,894 191,108 172,199 178,972 163,026 146,359 3.59%
NOSH 99,954 99,943 100,056 100,116 99,984 100,016 79,977 3.78%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.99% 1.80% 5.00% 3.07% 9.72% 8.56% 11.80% -
ROE 8.94% 3.27% 7.13% 5.80% 12.71% 13.55% 17.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 444.28 336.44 299.12 325.27 234.16 258.25 279.00 8.05%
EPS 16.19 6.14 13.61 9.98 22.75 22.09 32.93 -11.15%
DPS 0.00 0.00 0.00 21.48 3.60 25.11 10.00 -
NAPS 1.81 1.88 1.91 1.72 1.79 1.63 1.83 -0.18%
Adjusted Per Share Value based on latest NOSH - 100,116
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 398.82 301.98 268.79 292.46 210.26 231.97 200.39 12.14%
EPS 14.53 5.51 12.23 8.98 20.43 19.85 23.65 -7.79%
DPS 0.00 0.00 0.00 19.22 3.24 22.55 7.18 -
NAPS 1.6248 1.6875 1.7163 1.5465 1.6073 1.4641 1.3144 3.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.82 1.00 1.13 2.44 3.16 3.12 4.68 -
P/RPS 0.18 0.30 0.38 0.75 1.35 1.21 1.68 -31.05%
P/EPS 5.07 16.29 8.30 24.44 13.89 14.12 14.21 -15.76%
EY 19.74 6.14 12.05 4.09 7.20 7.08 7.04 18.73%
DY 0.00 0.00 0.00 8.80 1.14 8.05 2.14 -
P/NAPS 0.45 0.53 0.59 1.42 1.77 1.91 2.56 -25.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 25/05/07 26/05/06 31/05/05 13/05/04 26/05/03 20/05/02 -
Price 1.30 0.88 1.22 2.18 2.80 3.16 5.00 -
P/RPS 0.29 0.26 0.41 0.67 1.20 1.22 1.79 -26.14%
P/EPS 8.03 14.33 8.96 21.84 12.31 14.30 15.19 -10.07%
EY 12.45 6.98 11.16 4.58 8.13 6.99 6.59 11.17%
DY 0.00 0.00 0.00 9.85 1.29 7.94 2.00 -
P/NAPS 0.72 0.47 0.64 1.27 1.56 1.94 2.73 -19.90%

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