[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 68.21%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 157,228 100,575 49,048 224,664 132,023 77,248 32,845 183.76%
PBT 20,506 13,726 9,366 40,445 21,850 13,037 9,308 69.22%
Tax -5,794 -3,546 -9,366 -13,563 -5,869 -3,119 -2,052 99.64%
NP 14,712 10,180 0 26,882 15,981 9,918 7,256 60.12%
-
NP to SH 14,712 10,180 0 26,882 15,981 9,918 7,256 60.12%
-
Tax Rate 28.26% 25.83% 100.00% 33.53% 26.86% 23.92% 22.05% -
Total Cost 142,516 90,395 49,048 197,782 116,042 67,330 25,589 213.87%
-
Net Worth 148,100 150,340 146,410 139,210 127,176 124,646 121,600 14.03%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,904 - - - - - - -
Div Payout % 33.33% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 148,100 150,340 146,410 139,210 127,176 124,646 121,600 14.03%
NOSH 98,080 79,968 80,005 80,005 79,984 79,983 80,000 14.53%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.36% 10.12% 0.00% 11.97% 12.10% 12.84% 22.09% -
ROE 9.93% 6.77% 0.00% 19.31% 12.57% 7.96% 5.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 160.31 125.77 61.31 280.81 165.06 96.58 41.06 147.74%
EPS 15.00 12.73 8.74 33.60 19.98 12.40 9.07 39.80%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.88 1.83 1.74 1.59 1.5584 1.52 -0.43%
Adjusted Per Share Value based on latest NOSH - 79,977
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 141.20 90.33 44.05 201.77 118.57 69.38 29.50 183.74%
EPS 13.21 9.14 8.74 24.14 14.35 8.91 6.52 60.04%
DPS 4.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3301 1.3502 1.3149 1.2502 1.1422 1.1194 1.0921 14.03%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.58 4.76 4.68 4.08 3.54 3.76 3.26 -
P/RPS 2.23 3.78 7.63 1.45 2.14 3.89 7.94 -57.08%
P/EPS 23.87 37.39 53.55 12.14 17.72 30.32 35.94 -23.85%
EY 4.19 2.67 1.87 8.24 5.64 3.30 2.78 31.42%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.53 2.56 2.34 2.23 2.41 2.14 7.03%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 16/07/01 -
Price 3.76 4.00 5.00 4.24 3.90 4.12 3.90 -
P/RPS 2.35 3.18 8.16 1.51 2.36 4.27 9.50 -60.56%
P/EPS 25.07 31.42 57.21 12.62 19.52 33.23 43.00 -30.18%
EY 3.99 3.18 1.75 7.92 5.12 3.01 2.33 43.08%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.13 2.73 2.44 2.45 2.64 2.57 -2.08%

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