[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.46%
YoY- -15.02%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 207,905 204,336 200,124 257,312 209,637 201,150 196,192 3.93%
PBT 27,702 27,834 36,332 34,618 27,341 27,452 37,464 -18.21%
Tax -8,245 -8,864 -11,368 -11,773 -7,725 -7,092 -37,464 -63.51%
NP 19,457 18,970 24,964 22,845 19,616 20,360 0 -
-
NP to SH 19,457 18,970 24,964 22,845 19,616 20,360 0 -
-
Tax Rate 29.76% 31.85% 31.29% 34.01% 28.25% 25.83% 100.00% -
Total Cost 188,448 185,366 175,160 234,467 190,021 180,790 196,192 -2.64%
-
Net Worth 164,033 162,914 163,026 156,993 148,100 150,340 146,410 7.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 7,196 - 8,639 6,538 - - -
Div Payout % - 37.93% - 37.82% 33.33% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 164,033 162,914 163,026 156,993 148,100 150,340 146,410 7.86%
NOSH 100,020 99,947 100,016 99,995 98,080 79,968 80,005 16.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.36% 9.28% 12.47% 8.88% 9.36% 10.12% 0.00% -
ROE 11.86% 11.64% 15.31% 14.55% 13.25% 13.54% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 207.86 204.44 200.09 257.32 213.74 251.54 245.22 -10.42%
EPS 19.45 18.98 24.96 22.85 20.00 25.46 34.96 -32.33%
DPS 0.00 7.20 0.00 8.64 6.67 0.00 0.00 -
NAPS 1.64 1.63 1.63 1.57 1.51 1.88 1.83 -7.04%
Adjusted Per Share Value based on latest NOSH - 99,962
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 186.72 183.51 179.73 231.09 188.27 180.65 176.20 3.93%
EPS 17.47 17.04 22.42 20.52 17.62 18.29 34.96 -37.00%
DPS 0.00 6.46 0.00 7.76 5.87 0.00 0.00 -
NAPS 1.4732 1.4631 1.4641 1.4099 1.3301 1.3502 1.3149 7.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.60 3.42 3.12 3.40 3.58 4.76 4.68 -
P/RPS 1.73 1.67 1.56 1.32 1.67 1.89 1.91 -6.38%
P/EPS 18.51 18.02 12.50 14.88 17.90 18.70 13.39 24.06%
EY 5.40 5.55 8.00 6.72 5.59 5.35 7.47 -19.43%
DY 0.00 2.11 0.00 2.54 1.86 0.00 0.00 -
P/NAPS 2.20 2.10 1.91 2.17 2.37 2.53 2.56 -9.60%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 -
Price 3.78 3.66 3.16 3.04 3.76 4.00 5.00 -
P/RPS 1.82 1.79 1.58 1.18 1.76 1.59 2.04 -7.31%
P/EPS 19.43 19.28 12.66 13.31 18.80 15.71 14.30 22.65%
EY 5.15 5.19 7.90 7.52 5.32 6.37 6.99 -18.41%
DY 0.00 1.97 0.00 2.84 1.77 0.00 0.00 -
P/NAPS 2.30 2.25 1.94 1.94 2.49 2.13 2.73 -10.78%

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