[HTPADU] QoQ Cumulative 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- 61.13%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 100,575 49,048 224,664 132,023 77,248 32,845 167,758 -28.96%
PBT 13,726 9,366 40,445 21,850 13,037 9,308 38,693 -49.98%
Tax -3,546 -9,366 -13,563 -5,869 -3,119 -2,052 -13,074 -58.19%
NP 10,180 0 26,882 15,981 9,918 7,256 25,619 -46.04%
-
NP to SH 10,180 0 26,882 15,981 9,918 7,256 25,619 -46.04%
-
Tax Rate 25.83% 100.00% 33.53% 26.86% 23.92% 22.05% 33.79% -
Total Cost 90,395 49,048 197,782 116,042 67,330 25,589 142,139 -26.10%
-
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 6.77% 0.00% 19.31% 12.57% 7.96% 5.97% 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 125.77 61.31 280.81 165.06 96.58 41.06 209.67 -28.94%
EPS 12.73 8.74 33.60 19.98 12.40 9.07 32.02 -46.02%
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 90.33 44.05 201.77 118.57 69.38 29.50 150.66 -28.96%
EPS 9.14 8.74 24.14 14.35 8.91 6.52 23.01 -46.05%
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 3.78 7.63 1.45 2.14 3.89 7.94 1.48 87.16%
P/EPS 37.39 53.55 12.14 17.72 30.32 35.94 9.68 146.79%
EY 2.67 1.87 8.24 5.64 3.30 2.78 10.33 -59.52%
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 3.18 8.16 1.51 2.36 4.27 9.50 1.66 54.42%
P/EPS 31.42 57.21 12.62 19.52 33.23 43.00 10.87 103.31%
EY 3.18 1.75 7.92 5.12 3.01 2.33 9.20 -50.84%
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