[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 26.16%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 209,637 201,150 196,192 224,664 176,030 154,496 131,380 36.51%
PBT 27,341 27,452 37,464 40,445 29,133 26,074 37,232 -18.58%
Tax -7,725 -7,092 -37,464 -13,563 -7,825 -6,238 -8,208 -3.95%
NP 19,616 20,360 0 26,882 21,308 19,836 29,024 -22.96%
-
NP to SH 19,616 20,360 0 26,882 21,308 19,836 29,024 -22.96%
-
Tax Rate 28.25% 25.83% 100.00% 33.53% 26.86% 23.92% 22.05% -
Total Cost 190,021 180,790 196,192 197,782 154,722 134,660 102,356 50.99%
-
Net Worth 148,100 150,340 146,410 139,210 127,176 124,646 121,600 14.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 6,538 - - - - - - -
Div Payout % 33.33% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 148,100 150,340 146,410 139,210 127,176 124,646 121,600 14.03%
NOSH 98,080 79,968 80,005 80,005 79,984 79,983 80,000 14.53%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.36% 10.12% 0.00% 11.97% 12.10% 12.84% 22.09% -
ROE 13.25% 13.54% 0.00% 19.31% 16.75% 15.91% 23.87% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 213.74 251.54 245.22 280.81 220.08 193.16 164.22 19.18%
EPS 20.00 25.46 34.96 33.60 26.64 24.80 36.28 -32.74%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.88 1.83 1.74 1.59 1.5584 1.52 -0.43%
Adjusted Per Share Value based on latest NOSH - 79,977
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 188.27 180.65 176.20 201.77 158.09 138.75 117.99 36.51%
EPS 17.62 18.29 34.96 24.14 19.14 17.81 26.07 -22.96%
DPS 5.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3301 1.3502 1.3149 1.2502 1.1422 1.1194 1.0921 14.03%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.58 4.76 4.68 4.08 3.54 3.76 3.26 -
P/RPS 1.67 1.89 1.91 1.45 1.61 1.95 1.99 -11.02%
P/EPS 17.90 18.70 13.39 12.14 13.29 15.16 8.99 58.20%
EY 5.59 5.35 7.47 8.24 7.53 6.60 11.13 -36.78%
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.53 2.56 2.34 2.23 2.41 2.14 7.03%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 16/07/01 -
Price 3.76 4.00 5.00 4.24 3.90 4.12 3.90 -
P/RPS 1.76 1.59 2.04 1.51 1.77 2.13 2.37 -17.97%
P/EPS 18.80 15.71 14.30 12.62 14.64 16.61 10.75 45.10%
EY 5.32 6.37 6.99 7.92 6.83 6.02 9.30 -31.06%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.13 2.73 2.44 2.45 2.64 2.57 -2.08%

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