[HTPADU] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ--%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 50,031 257,312 157,228 100,575 49,048 224,664 132,023 -47.66%
PBT 9,083 34,618 20,506 13,726 9,366 40,445 21,850 -44.33%
Tax -2,842 -11,773 -5,794 -3,546 -9,366 -13,563 -5,869 -38.36%
NP 6,241 22,845 14,712 10,180 0 26,882 15,981 -46.60%
-
NP to SH 6,241 22,845 14,712 10,180 0 26,882 15,981 -46.60%
-
Tax Rate 31.29% 34.01% 28.26% 25.83% 100.00% 33.53% 26.86% -
Total Cost 43,790 234,467 142,516 90,395 49,048 197,782 116,042 -47.81%
-
Net Worth 163,026 156,993 148,100 150,340 146,410 139,210 127,176 18.02%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 8,639 4,904 - - - - -
Div Payout % - 37.82% 33.33% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 163,026 156,993 148,100 150,340 146,410 139,210 127,176 18.02%
NOSH 100,016 99,995 98,080 79,968 80,005 80,005 79,984 16.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.47% 8.88% 9.36% 10.12% 0.00% 11.97% 12.10% -
ROE 3.83% 14.55% 9.93% 6.77% 0.00% 19.31% 12.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 50.02 257.32 160.31 125.77 61.31 280.81 165.06 -54.91%
EPS 6.24 22.85 15.00 12.73 8.74 33.60 19.98 -54.00%
DPS 0.00 8.64 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.57 1.51 1.88 1.83 1.74 1.59 1.67%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.93 231.09 141.20 90.33 44.05 201.77 118.57 -47.66%
EPS 5.60 20.52 13.21 9.14 8.74 24.14 14.35 -46.62%
DPS 0.00 7.76 4.40 0.00 0.00 0.00 0.00 -
NAPS 1.4641 1.4099 1.3301 1.3502 1.3149 1.2502 1.1422 18.01%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.12 3.40 3.58 4.76 4.68 4.08 3.54 -
P/RPS 6.24 1.32 2.23 3.78 7.63 1.45 2.14 104.23%
P/EPS 50.00 14.88 23.87 37.39 53.55 12.14 17.72 99.80%
EY 2.00 6.72 4.19 2.67 1.87 8.24 5.64 -49.93%
DY 0.00 2.54 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.17 2.37 2.53 2.56 2.34 2.23 -9.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 -
Price 3.16 3.04 3.76 4.00 5.00 4.24 3.90 -
P/RPS 6.32 1.18 2.35 3.18 8.16 1.51 2.36 92.95%
P/EPS 50.64 13.31 25.07 31.42 57.21 12.62 19.52 88.91%
EY 1.97 7.52 3.99 3.18 1.75 7.92 5.12 -47.12%
DY 0.00 2.84 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.94 2.49 2.13 2.73 2.44 2.45 -14.42%

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