[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -70.88%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 311,871 195,313 118,232 57,287 226,863 155,929 102,168 109.71%
PBT 20,722 19,551 15,541 9,388 29,925 20,777 13,917 30.23%
Tax -8,494 -7,053 -5,342 -2,849 -7,472 -6,184 -4,432 53.98%
NP 12,228 12,498 10,199 6,539 22,453 14,593 9,485 18.36%
-
NP to SH 12,228 12,498 10,199 6,539 22,453 14,593 9,485 18.36%
-
Tax Rate 40.99% 36.07% 34.37% 30.35% 24.97% 29.76% 31.85% -
Total Cost 299,643 182,815 108,033 50,748 204,410 141,336 92,683 117.86%
-
Net Worth 181,970 172,972 179,982 178,972 172,022 164,033 162,914 7.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,158 - - - - - 3,598 57.85%
Div Payout % 58.54% - - - - - 37.93% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 181,970 172,972 179,982 178,972 172,022 164,033 162,914 7.61%
NOSH 99,983 99,984 99,990 99,984 100,013 100,020 99,947 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.92% 6.40% 8.63% 11.41% 9.90% 9.36% 9.28% -
ROE 6.72% 7.23% 5.67% 3.65% 13.05% 8.90% 5.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 311.92 195.34 118.24 57.30 226.83 155.90 102.22 109.67%
EPS 12.23 12.50 10.20 6.54 22.45 14.59 9.49 18.33%
DPS 7.16 0.00 0.00 0.00 0.00 0.00 3.60 57.82%
NAPS 1.82 1.73 1.80 1.79 1.72 1.64 1.63 7.59%
Adjusted Per Share Value based on latest NOSH - 99,984
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 280.09 175.41 106.18 51.45 203.74 140.04 91.76 109.71%
EPS 10.98 11.22 9.16 5.87 20.16 13.11 8.52 18.33%
DPS 6.43 0.00 0.00 0.00 0.00 0.00 3.23 57.91%
NAPS 1.6343 1.5534 1.6164 1.6073 1.5449 1.4732 1.4631 7.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.65 2.57 2.56 3.16 3.64 3.60 3.42 -
P/RPS 0.85 1.32 2.17 5.52 1.60 2.31 3.35 -59.75%
P/EPS 21.67 20.56 25.10 48.32 16.21 24.67 36.04 -28.65%
EY 4.62 4.86 3.98 2.07 6.17 4.05 2.77 40.42%
DY 2.70 0.00 0.00 0.00 0.00 0.00 1.05 87.15%
P/NAPS 1.46 1.49 1.42 1.77 2.12 2.20 2.10 -21.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 09/11/04 19/08/04 13/05/04 19/02/04 10/11/03 12/08/03 -
Price 2.60 2.54 2.52 2.80 3.30 3.78 3.66 -
P/RPS 0.83 1.30 2.13 4.89 1.45 2.42 3.58 -62.09%
P/EPS 21.26 20.32 24.71 42.81 14.70 25.91 38.57 -32.65%
EY 4.70 4.92 4.05 2.34 6.80 3.86 2.59 48.50%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.98 98.32%
P/NAPS 1.43 1.47 1.40 1.56 1.92 2.30 2.25 -25.97%

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