[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 15.4%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 260,417 236,464 229,148 226,863 207,905 204,336 200,124 19.13%
PBT 26,068 31,082 37,552 29,925 27,702 27,834 36,332 -19.80%
Tax -9,404 -10,684 -11,396 -7,472 -8,245 -8,864 -11,368 -11.84%
NP 16,664 20,398 26,156 22,453 19,457 18,970 24,964 -23.56%
-
NP to SH 16,664 20,398 26,156 22,453 19,457 18,970 24,964 -23.56%
-
Tax Rate 36.07% 34.37% 30.35% 24.97% 29.76% 31.85% 31.29% -
Total Cost 243,753 216,066 202,992 204,410 188,448 185,366 175,160 24.57%
-
Net Worth 172,972 179,982 178,972 172,022 164,033 162,914 163,026 4.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 7,196 - -
Div Payout % - - - - - 37.93% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 172,972 179,982 178,972 172,022 164,033 162,914 163,026 4.01%
NOSH 99,984 99,990 99,984 100,013 100,020 99,947 100,016 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.40% 8.63% 11.41% 9.90% 9.36% 9.28% 12.47% -
ROE 9.63% 11.33% 14.61% 13.05% 11.86% 11.64% 15.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 260.46 236.49 229.18 226.83 207.86 204.44 200.09 19.16%
EPS 16.67 20.40 26.16 22.45 19.45 18.98 24.96 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 1.73 1.80 1.79 1.72 1.64 1.63 1.63 4.03%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 233.88 212.37 205.79 203.74 186.72 183.51 179.73 19.13%
EPS 14.97 18.32 23.49 20.16 17.47 17.04 22.42 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 6.46 0.00 -
NAPS 1.5534 1.6164 1.6073 1.5449 1.4732 1.4631 1.4641 4.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.57 2.56 3.16 3.64 3.60 3.42 3.12 -
P/RPS 0.99 1.08 1.38 1.60 1.73 1.67 1.56 -26.09%
P/EPS 15.42 12.55 12.08 16.21 18.51 18.02 12.50 14.97%
EY 6.49 7.97 8.28 6.17 5.40 5.55 8.00 -12.98%
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 1.49 1.42 1.77 2.12 2.20 2.10 1.91 -15.21%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 13/05/04 19/02/04 10/11/03 12/08/03 26/05/03 -
Price 2.54 2.52 2.80 3.30 3.78 3.66 3.16 -
P/RPS 0.98 1.07 1.22 1.45 1.82 1.79 1.58 -27.20%
P/EPS 15.24 12.35 10.70 14.70 19.43 19.28 12.66 13.12%
EY 6.56 8.10 9.34 6.80 5.15 5.19 7.90 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 1.47 1.40 1.56 1.92 2.30 2.25 1.94 -16.84%

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