[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 44.52%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 102,168 50,031 257,312 157,228 100,575 49,048 224,664 -40.94%
PBT 13,917 9,083 34,618 20,506 13,726 9,366 40,445 -50.99%
Tax -4,432 -2,842 -11,773 -5,794 -3,546 -9,366 -13,563 -52.65%
NP 9,485 6,241 22,845 14,712 10,180 0 26,882 -50.16%
-
NP to SH 9,485 6,241 22,845 14,712 10,180 0 26,882 -50.16%
-
Tax Rate 31.85% 31.29% 34.01% 28.26% 25.83% 100.00% 33.53% -
Total Cost 92,683 43,790 234,467 142,516 90,395 49,048 197,782 -39.75%
-
Net Worth 162,914 163,026 156,993 148,100 150,340 146,410 139,210 11.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,598 - 8,639 4,904 - - - -
Div Payout % 37.93% - 37.82% 33.33% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 162,914 163,026 156,993 148,100 150,340 146,410 139,210 11.08%
NOSH 99,947 100,016 99,995 98,080 79,968 80,005 80,005 16.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.28% 12.47% 8.88% 9.36% 10.12% 0.00% 11.97% -
ROE 5.82% 3.83% 14.55% 9.93% 6.77% 0.00% 19.31% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 102.22 50.02 257.32 160.31 125.77 61.31 280.81 -49.11%
EPS 9.49 6.24 22.85 15.00 12.73 8.74 33.60 -57.05%
DPS 3.60 0.00 8.64 5.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.57 1.51 1.88 1.83 1.74 -4.27%
Adjusted Per Share Value based on latest NOSH - 90,640
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 91.76 44.93 231.09 141.20 90.33 44.05 201.77 -40.94%
EPS 8.52 5.60 20.52 13.21 9.14 8.74 24.14 -50.15%
DPS 3.23 0.00 7.76 4.40 0.00 0.00 0.00 -
NAPS 1.4631 1.4641 1.4099 1.3301 1.3502 1.3149 1.2502 11.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.42 3.12 3.40 3.58 4.76 4.68 4.08 -
P/RPS 3.35 6.24 1.32 2.23 3.78 7.63 1.45 75.03%
P/EPS 36.04 50.00 14.88 23.87 37.39 53.55 12.14 106.97%
EY 2.77 2.00 6.72 4.19 2.67 1.87 8.24 -51.74%
DY 1.05 0.00 2.54 1.40 0.00 0.00 0.00 -
P/NAPS 2.10 1.91 2.17 2.37 2.53 2.56 2.34 -6.97%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 -
Price 3.66 3.16 3.04 3.76 4.00 5.00 4.24 -
P/RPS 3.58 6.32 1.18 2.35 3.18 8.16 1.51 78.08%
P/EPS 38.57 50.64 13.31 25.07 31.42 57.21 12.62 111.03%
EY 2.59 1.97 7.52 3.99 3.18 1.75 7.92 -52.63%
DY 0.98 0.00 2.84 1.33 0.00 0.00 0.00 -
P/NAPS 2.25 1.94 1.94 2.49 2.13 2.73 2.44 -5.27%

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