[HTPADU] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 53.91%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 77,081 60,945 57,287 70,934 53,762 52,137 50,031 33.28%
PBT 4,010 6,153 9,388 9,148 6,859 4,834 9,083 -41.93%
Tax -1,711 -2,493 -2,849 -1,288 -1,752 -1,590 -2,842 -28.63%
NP 2,299 3,660 6,539 7,860 5,107 3,244 6,241 -48.51%
-
NP to SH 2,299 3,660 6,539 7,860 5,107 3,244 6,241 -48.51%
-
Tax Rate 42.67% 40.52% 30.35% 14.08% 25.54% 32.89% 31.29% -
Total Cost 74,782 57,285 50,748 63,074 48,655 48,893 43,790 42.73%
-
Net Worth 172,924 178,054 178,972 171,999 163,903 163,201 163,026 3.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 3,604 - -
Div Payout % - - - - - 111.11% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 172,924 178,054 178,972 171,999 163,903 163,201 163,026 3.99%
NOSH 99,956 98,918 99,984 99,999 99,941 100,123 100,016 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.98% 6.01% 11.41% 11.08% 9.50% 6.22% 12.47% -
ROE 1.33% 2.06% 3.65% 4.57% 3.12% 1.99% 3.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.11 61.61 57.30 70.93 53.79 52.07 50.02 33.34%
EPS 2.30 3.70 6.54 7.86 5.11 3.24 6.24 -48.49%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.73 1.80 1.79 1.72 1.64 1.63 1.63 4.03%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.23 54.73 51.45 63.70 48.28 46.82 44.93 33.29%
EPS 2.06 3.29 5.87 7.06 4.59 2.91 5.60 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 3.24 0.00 -
NAPS 1.553 1.5991 1.6073 1.5447 1.472 1.4657 1.4641 3.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.57 2.56 3.16 3.64 3.60 3.42 3.12 -
P/RPS 3.33 4.16 5.52 5.13 6.69 6.57 6.24 -34.13%
P/EPS 111.74 69.19 48.32 46.31 70.45 105.56 50.00 70.68%
EY 0.89 1.45 2.07 2.16 1.42 0.95 2.00 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.49 1.42 1.77 2.12 2.20 2.10 1.91 -15.21%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 13/05/04 19/02/04 10/11/03 12/08/03 26/05/03 -
Price 2.54 2.52 2.80 3.30 3.78 3.66 3.16 -
P/RPS 3.29 4.09 4.89 4.65 7.03 7.03 6.32 -35.21%
P/EPS 110.43 68.11 42.81 41.98 73.97 112.96 50.64 67.92%
EY 0.91 1.47 2.34 2.38 1.35 0.89 1.97 -40.15%
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 1.47 1.40 1.56 1.92 2.30 2.25 1.94 -16.84%

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