[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 257,312 157,228 100,575 49,048 224,664 132,023 77,248 122.55%
PBT 34,618 20,506 13,726 9,366 40,445 21,850 13,037 91.41%
Tax -11,773 -5,794 -3,546 -9,366 -13,563 -5,869 -3,119 141.84%
NP 22,845 14,712 10,180 0 26,882 15,981 9,918 74.14%
-
NP to SH 22,845 14,712 10,180 0 26,882 15,981 9,918 74.14%
-
Tax Rate 34.01% 28.26% 25.83% 100.00% 33.53% 26.86% 23.92% -
Total Cost 234,467 142,516 90,395 49,048 197,782 116,042 67,330 129.22%
-
Net Worth 156,993 148,100 150,340 146,410 139,210 127,176 124,646 16.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,639 4,904 - - - - - -
Div Payout % 37.82% 33.33% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 156,993 148,100 150,340 146,410 139,210 127,176 124,646 16.57%
NOSH 99,995 98,080 79,968 80,005 80,005 79,984 79,983 16.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.88% 9.36% 10.12% 0.00% 11.97% 12.10% 12.84% -
ROE 14.55% 9.93% 6.77% 0.00% 19.31% 12.57% 7.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 257.32 160.31 125.77 61.31 280.81 165.06 96.58 91.84%
EPS 22.85 15.00 12.73 8.74 33.60 19.98 12.40 50.13%
DPS 8.64 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.51 1.88 1.83 1.74 1.59 1.5584 0.49%
Adjusted Per Share Value based on latest NOSH - 79,977
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 231.09 141.20 90.33 44.05 201.77 118.57 69.38 122.54%
EPS 20.52 13.21 9.14 8.74 24.14 14.35 8.91 74.12%
DPS 7.76 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4099 1.3301 1.3502 1.3149 1.2502 1.1422 1.1194 16.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.40 3.58 4.76 4.68 4.08 3.54 3.76 -
P/RPS 1.32 2.23 3.78 7.63 1.45 2.14 3.89 -51.25%
P/EPS 14.88 23.87 37.39 53.55 12.14 17.72 30.32 -37.70%
EY 6.72 4.19 2.67 1.87 8.24 5.64 3.30 60.45%
DY 2.54 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.37 2.53 2.56 2.34 2.23 2.41 -6.73%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 -
Price 3.04 3.76 4.00 5.00 4.24 3.90 4.12 -
P/RPS 1.18 2.35 3.18 8.16 1.51 2.36 4.27 -57.47%
P/EPS 13.31 25.07 31.42 57.21 12.62 19.52 33.23 -45.57%
EY 7.52 3.99 3.18 1.75 7.92 5.12 3.01 83.81%
DY 2.84 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.49 2.13 2.73 2.44 2.45 2.64 -18.52%

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