[HTPADU] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -23.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,934 53,762 52,137 50,031 100,084 56,652 51,527 23.67%
PBT 9,148 6,859 4,834 9,083 14,112 6,780 4,360 63.67%
Tax -1,288 -1,752 -1,590 -2,842 -5,979 -2,248 -1,168 6.71%
NP 7,860 5,107 3,244 6,241 8,133 4,532 3,192 82.05%
-
NP to SH 7,860 5,107 3,244 6,241 8,133 4,532 3,192 82.05%
-
Tax Rate 14.08% 25.54% 32.89% 31.29% 42.37% 33.16% 26.79% -
Total Cost 63,074 48,655 48,893 43,790 91,951 52,120 48,335 19.35%
-
Net Worth 171,999 163,903 163,201 163,026 159,940 136,866 150,399 9.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 3,604 - 8,636 4,532 - -
Div Payout % - - 111.11% - 106.19% 100.00% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 171,999 163,903 163,201 163,026 159,940 136,866 150,399 9.33%
NOSH 99,999 99,941 100,123 100,016 99,962 90,640 79,999 15.99%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.08% 9.50% 6.22% 12.47% 8.13% 8.00% 6.19% -
ROE 4.57% 3.12% 1.99% 3.83% 5.09% 3.31% 2.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 70.93 53.79 52.07 50.02 100.12 62.50 64.41 6.62%
EPS 7.86 5.11 3.24 6.24 8.13 5.00 3.99 56.95%
DPS 0.00 0.00 3.60 0.00 8.64 5.00 0.00 -
NAPS 1.72 1.64 1.63 1.63 1.60 1.51 1.88 -5.74%
Adjusted Per Share Value based on latest NOSH - 100,016
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 63.70 48.28 46.82 44.93 89.88 50.88 46.28 23.66%
EPS 7.06 4.59 2.91 5.60 7.30 4.07 2.87 81.92%
DPS 0.00 0.00 3.24 0.00 7.76 4.07 0.00 -
NAPS 1.5447 1.472 1.4657 1.4641 1.4364 1.2292 1.3507 9.33%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.64 3.60 3.42 3.12 3.40 3.58 4.76 -
P/RPS 5.13 6.69 6.57 6.24 3.40 5.73 7.39 -21.54%
P/EPS 46.31 70.45 105.56 50.00 41.79 71.60 119.30 -46.69%
EY 2.16 1.42 0.95 2.00 2.39 1.40 0.84 87.37%
DY 0.00 0.00 1.05 0.00 2.54 1.40 0.00 -
P/NAPS 2.12 2.20 2.10 1.91 2.13 2.37 2.53 -11.09%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 10/11/03 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 -
Price 3.30 3.78 3.66 3.16 3.04 3.76 4.00 -
P/RPS 4.65 7.03 7.03 6.32 3.04 6.02 6.21 -17.49%
P/EPS 41.98 73.97 112.96 50.64 37.36 75.20 100.25 -43.93%
EY 2.38 1.35 0.89 1.97 2.68 1.33 1.00 77.97%
DY 0.00 0.00 0.98 0.00 2.84 1.33 0.00 -
P/NAPS 1.92 2.30 2.25 1.94 1.90 2.49 2.13 -6.66%

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