[HTPADU] QoQ 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- 79.8%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 56,652 51,527 49,048 92,640 54,775 35,513 32,845 43.77%
PBT 6,780 4,360 9,366 18,595 8,813 3,729 9,308 -19.02%
Tax -2,248 -1,168 -9,366 -7,694 -2,750 -1,068 -2,052 6.26%
NP 4,532 3,192 0 10,901 6,063 2,661 7,256 -26.91%
-
NP to SH 4,532 3,192 0 10,901 6,063 2,661 7,256 -26.91%
-
Tax Rate 33.16% 26.79% 100.00% 41.38% 31.20% 28.64% 22.05% -
Total Cost 52,120 48,335 49,048 81,739 48,712 32,852 25,589 60.61%
-
Net Worth 136,866 150,399 146,359 139,161 127,179 124,531 121,600 8.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,532 - - - 3,999 - - -
Div Payout % 100.00% - - - 65.96% - - -
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 136,866 150,399 146,359 139,161 127,179 124,531 121,600 8.19%
NOSH 90,640 79,999 79,977 79,977 79,986 79,909 80,000 8.67%
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 8.00% 6.19% 0.00% 11.77% 11.07% 7.49% 22.09% -
ROE 3.31% 2.12% 0.00% 7.83% 4.77% 2.14% 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 62.50 64.41 61.33 115.83 68.48 44.44 41.06 32.29%
EPS 5.00 3.99 8.74 13.63 7.58 3.33 9.07 -32.74%
DPS 5.00 0.00 0.00 0.00 5.00 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 50.88 46.28 44.05 83.20 49.19 31.89 29.50 43.77%
EPS 4.07 2.87 8.74 9.79 5.45 2.39 6.52 -26.93%
DPS 4.07 0.00 0.00 0.00 3.59 0.00 0.00 -
NAPS 1.2292 1.3507 1.3144 1.2498 1.1422 1.1184 1.0921 8.19%
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 5.73 7.39 7.63 3.52 5.17 8.46 7.94 -19.52%
P/EPS 71.60 119.30 53.55 29.93 46.70 112.91 35.94 58.26%
EY 1.40 0.84 1.87 3.34 2.14 0.89 2.78 -36.67%
DY 1.40 0.00 0.00 0.00 1.41 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 6.02 6.21 8.15 3.66 5.70 9.27 9.50 -26.20%
P/EPS 75.20 100.25 57.21 31.11 51.45 123.72 43.00 45.10%
EY 1.33 1.00 1.75 3.21 1.94 0.81 2.33 -31.16%
DY 1.33 0.00 0.00 0.00 1.28 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