[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 53.85%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 118,232 57,287 226,863 155,929 102,168 50,031 257,312 -40.48%
PBT 15,541 9,388 29,925 20,777 13,917 9,083 34,618 -41.39%
Tax -5,342 -2,849 -7,472 -6,184 -4,432 -2,842 -11,773 -40.97%
NP 10,199 6,539 22,453 14,593 9,485 6,241 22,845 -41.61%
-
NP to SH 10,199 6,539 22,453 14,593 9,485 6,241 22,845 -41.61%
-
Tax Rate 34.37% 30.35% 24.97% 29.76% 31.85% 31.29% 34.01% -
Total Cost 108,033 50,748 204,410 141,336 92,683 43,790 234,467 -40.37%
-
Net Worth 179,982 178,972 172,022 164,033 162,914 163,026 156,993 9.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 3,598 - 8,639 -
Div Payout % - - - - 37.93% - 37.82% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 179,982 178,972 172,022 164,033 162,914 163,026 156,993 9.54%
NOSH 99,990 99,984 100,013 100,020 99,947 100,016 99,995 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.63% 11.41% 9.90% 9.36% 9.28% 12.47% 8.88% -
ROE 5.67% 3.65% 13.05% 8.90% 5.82% 3.83% 14.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 118.24 57.30 226.83 155.90 102.22 50.02 257.32 -40.48%
EPS 10.20 6.54 22.45 14.59 9.49 6.24 22.85 -41.62%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 8.64 -
NAPS 1.80 1.79 1.72 1.64 1.63 1.63 1.57 9.55%
Adjusted Per Share Value based on latest NOSH - 99,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 106.18 51.45 203.74 140.04 91.76 44.93 231.09 -40.48%
EPS 9.16 5.87 20.16 13.11 8.52 5.60 20.52 -41.61%
DPS 0.00 0.00 0.00 0.00 3.23 0.00 7.76 -
NAPS 1.6164 1.6073 1.5449 1.4732 1.4631 1.4641 1.4099 9.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.56 3.16 3.64 3.60 3.42 3.12 3.40 -
P/RPS 2.17 5.52 1.60 2.31 3.35 6.24 1.32 39.33%
P/EPS 25.10 48.32 16.21 24.67 36.04 50.00 14.88 41.74%
EY 3.98 2.07 6.17 4.05 2.77 2.00 6.72 -29.49%
DY 0.00 0.00 0.00 0.00 1.05 0.00 2.54 -
P/NAPS 1.42 1.77 2.12 2.20 2.10 1.91 2.17 -24.64%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 13/05/04 19/02/04 10/11/03 12/08/03 26/05/03 19/02/03 -
Price 2.52 2.80 3.30 3.78 3.66 3.16 3.04 -
P/RPS 2.13 4.89 1.45 2.42 3.58 6.32 1.18 48.30%
P/EPS 24.71 42.81 14.70 25.91 38.57 50.64 13.31 51.11%
EY 4.05 2.34 6.80 3.86 2.59 1.97 7.52 -33.83%
DY 0.00 0.00 0.00 0.00 0.98 0.00 2.84 -
P/NAPS 1.40 1.56 1.92 2.30 2.25 1.94 1.94 -19.56%

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