[HTPADU] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -31.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 196,192 224,664 176,030 154,496 131,380 167,758 132,524 29.92%
PBT 37,464 40,445 29,133 26,074 37,232 38,693 28,197 20.87%
Tax -37,464 -13,563 -7,825 -6,238 -8,208 -13,074 -7,476 193.12%
NP 0 26,882 21,308 19,836 29,024 25,619 20,721 -
-
NP to SH 0 26,882 21,308 19,836 29,024 25,619 20,721 -
-
Tax Rate 100.00% 33.53% 26.86% 23.92% 22.05% 33.79% 26.51% -
Total Cost 196,192 197,782 154,722 134,660 102,356 142,139 111,802 45.53%
-
Net Worth 146,410 139,210 127,176 124,646 121,600 114,413 85,738 42.91%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 146,410 139,210 127,176 124,646 121,600 114,413 85,738 42.91%
NOSH 80,005 80,005 79,984 79,983 80,000 80,009 67,510 11.99%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 11.97% 12.10% 12.84% 22.09% 15.27% 15.64% -
ROE 0.00% 19.31% 16.75% 15.91% 23.87% 22.39% 24.17% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 245.22 280.81 220.08 193.16 164.22 209.67 196.30 16.00%
EPS 34.96 33.60 26.64 24.80 36.28 32.02 30.69 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.74 1.59 1.5584 1.52 1.43 1.27 27.60%
Adjusted Per Share Value based on latest NOSH - 79,909
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 176.20 201.77 158.09 138.75 117.99 150.66 119.02 29.92%
EPS 34.96 24.14 19.14 17.81 26.07 23.01 18.61 52.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3149 1.2502 1.1422 1.1194 1.0921 1.0275 0.77 42.91%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 - -
Price 4.68 4.08 3.54 3.76 3.26 3.10 0.00 -
P/RPS 1.91 1.45 1.61 1.95 1.99 1.48 0.00 -
P/EPS 13.39 12.14 13.29 15.16 8.99 9.68 0.00 -
EY 7.47 8.24 7.53 6.60 11.13 10.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.34 2.23 2.41 2.14 2.17 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 20/02/02 23/11/01 29/08/01 16/07/01 27/02/01 09/01/01 -
Price 5.00 4.24 3.90 4.12 3.90 3.48 3.18 -
P/RPS 2.04 1.51 1.77 2.13 2.37 1.66 1.62 16.62%
P/EPS 14.30 12.62 14.64 16.61 10.75 10.87 10.36 23.99%
EY 6.99 7.92 6.83 6.02 9.30 9.20 9.65 -19.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.44 2.45 2.64 2.57 2.43 2.50 6.04%

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