[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 7.42%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 201,150 196,192 224,664 176,030 154,496 131,380 167,758 12.90%
PBT 27,452 37,464 40,445 29,133 26,074 37,232 38,693 -20.50%
Tax -7,092 -37,464 -13,563 -7,825 -6,238 -8,208 -13,074 -33.56%
NP 20,360 0 26,882 21,308 19,836 29,024 25,619 -14.23%
-
NP to SH 20,360 0 26,882 21,308 19,836 29,024 25,619 -14.23%
-
Tax Rate 25.83% 100.00% 33.53% 26.86% 23.92% 22.05% 33.79% -
Total Cost 180,790 196,192 197,782 154,722 134,660 102,356 142,139 17.44%
-
Net Worth 150,340 146,410 139,210 127,176 124,646 121,600 114,413 20.02%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 150,340 146,410 139,210 127,176 124,646 121,600 114,413 20.02%
NOSH 79,968 80,005 80,005 79,984 79,983 80,000 80,009 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.12% 0.00% 11.97% 12.10% 12.84% 22.09% 15.27% -
ROE 13.54% 0.00% 19.31% 16.75% 15.91% 23.87% 22.39% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 251.54 245.22 280.81 220.08 193.16 164.22 209.67 12.94%
EPS 25.46 34.96 33.60 26.64 24.80 36.28 32.02 -14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.74 1.59 1.5584 1.52 1.43 20.06%
Adjusted Per Share Value based on latest NOSH - 79,986
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 180.65 176.20 201.77 158.09 138.75 117.99 150.66 12.90%
EPS 18.29 34.96 24.14 19.14 17.81 26.07 23.01 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3502 1.3149 1.2502 1.1422 1.1194 1.0921 1.0275 20.03%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.76 4.68 4.08 3.54 3.76 3.26 3.10 -
P/RPS 1.89 1.91 1.45 1.61 1.95 1.99 1.48 17.75%
P/EPS 18.70 13.39 12.14 13.29 15.16 8.99 9.68 55.29%
EY 5.35 7.47 8.24 7.53 6.60 11.13 10.33 -35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.56 2.34 2.23 2.41 2.14 2.17 10.80%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 16/07/01 27/02/01 -
Price 4.00 5.00 4.24 3.90 4.12 3.90 3.48 -
P/RPS 1.59 2.04 1.51 1.77 2.13 2.37 1.66 -2.83%
P/EPS 15.71 14.30 12.62 14.64 16.61 10.75 10.87 27.91%
EY 6.37 6.99 7.92 6.83 6.02 9.30 9.20 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.73 2.44 2.45 2.64 2.57 2.43 -8.43%

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