[HTPADU] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 17.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 223,135 206,932 191,498 173,897 138,384 105,539 37,174 230.64%
PBT 40,338 40,280 39,395 37,811 34,082 24,774 7,229 214.92%
Tax -14,004 -20,934 -20,593 -19,712 -18,644 -9,336 -1,869 283.37%
NP 26,334 19,346 18,802 18,099 15,438 15,438 5,360 189.28%
-
NP to SH 26,334 19,346 18,802 18,099 15,438 15,438 5,360 189.28%
-
Tax Rate 34.72% 51.97% 52.27% 52.13% 54.70% 37.68% 25.85% -
Total Cost 196,801 187,586 172,696 155,798 122,946 90,101 31,814 237.35%
-
Net Worth 146,359 139,161 79,986 124,531 121,600 114,477 67,506 67.59%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 7,998 7,998 3,999 - - - - -
Div Payout % 30.37% 41.34% 21.27% - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 146,359 139,161 79,986 124,531 121,600 114,477 67,506 67.59%
NOSH 79,977 79,977 79,986 79,909 80,000 80,054 67,506 11.97%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.80% 9.35% 9.82% 10.41% 11.16% 14.63% 14.42% -
ROE 17.99% 13.90% 23.51% 14.53% 12.70% 13.49% 7.94% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 279.00 258.74 239.41 217.62 172.98 131.83 55.07 195.27%
EPS 32.93 24.19 23.51 22.65 19.30 19.28 7.94 158.35%
DPS 10.00 10.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.74 1.00 1.5584 1.52 1.43 1.00 49.66%
Adjusted Per Share Value based on latest NOSH - 79,909
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 200.39 185.84 171.98 156.17 124.28 94.78 33.39 230.60%
EPS 23.65 17.37 16.89 16.25 13.86 13.86 4.81 189.43%
DPS 7.18 7.18 3.59 0.00 0.00 0.00 0.00 -
NAPS 1.3144 1.2498 0.7184 1.1184 1.0921 1.0281 0.6063 67.58%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 - -
Price 4.68 4.08 3.54 3.76 3.26 3.10 0.00 -
P/RPS 1.68 1.58 1.48 1.73 1.88 2.35 0.00 -
P/EPS 14.21 16.87 15.06 16.60 16.89 16.08 0.00 -
EY 7.04 5.93 6.64 6.02 5.92 6.22 0.00 -
DY 2.14 2.45 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.34 3.54 2.41 2.14 2.17 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 20/02/02 23/11/01 29/08/01 - - - -
Price 5.00 4.24 3.90 4.12 0.00 0.00 0.00 -
P/RPS 1.79 1.64 1.63 1.89 0.00 0.00 0.00 -
P/EPS 15.19 17.53 16.59 18.19 0.00 0.00 0.00 -
EY 6.59 5.70 6.03 5.50 0.00 0.00 0.00 -
DY 2.00 2.36 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.44 3.90 2.64 0.00 0.00 0.00 -

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