[HTPADU] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 3.88%
YoY- 250.78%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 239,149 223,135 206,932 191,498 173,897 138,384 105,539 72.77%
PBT 40,969 40,338 40,280 39,395 37,811 34,082 24,774 39.97%
Tax -14,104 -14,004 -20,934 -20,593 -19,712 -18,644 -9,336 31.75%
NP 26,865 26,334 19,346 18,802 18,099 15,438 15,438 44.82%
-
NP to SH 26,865 26,334 19,346 18,802 18,099 15,438 15,438 44.82%
-
Tax Rate 34.43% 34.72% 51.97% 52.27% 52.13% 54.70% 37.68% -
Total Cost 212,284 196,801 187,586 172,696 155,798 122,946 90,101 77.34%
-
Net Worth 150,399 146,359 139,161 79,986 124,531 121,600 114,477 20.01%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 7,998 7,998 7,998 3,999 - - - -
Div Payout % 29.77% 30.37% 41.34% 21.27% - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 150,399 146,359 139,161 79,986 124,531 121,600 114,477 20.01%
NOSH 79,999 79,977 79,977 79,986 79,909 80,000 80,054 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.23% 11.80% 9.35% 9.82% 10.41% 11.16% 14.63% -
ROE 17.86% 17.99% 13.90% 23.51% 14.53% 12.70% 13.49% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 298.94 279.00 258.74 239.41 217.62 172.98 131.83 72.86%
EPS 33.58 32.93 24.19 23.51 22.65 19.30 19.28 44.90%
DPS 10.00 10.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.74 1.00 1.5584 1.52 1.43 20.06%
Adjusted Per Share Value based on latest NOSH - 79,986
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 214.78 200.39 185.84 171.98 156.17 124.28 94.78 72.78%
EPS 24.13 23.65 17.37 16.89 16.25 13.86 13.86 44.86%
DPS 7.18 7.18 7.18 3.59 0.00 0.00 0.00 -
NAPS 1.3507 1.3144 1.2498 0.7184 1.1184 1.0921 1.0281 20.01%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.76 4.68 4.08 3.54 3.76 3.26 3.10 -
P/RPS 1.59 1.68 1.58 1.48 1.73 1.88 2.35 -22.98%
P/EPS 14.17 14.21 16.87 15.06 16.60 16.89 16.08 -8.10%
EY 7.05 7.04 5.93 6.64 6.02 5.92 6.22 8.73%
DY 2.10 2.14 2.45 1.41 0.00 0.00 0.00 -
P/NAPS 2.53 2.56 2.34 3.54 2.41 2.14 2.17 10.80%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 - - -
Price 4.00 5.00 4.24 3.90 4.12 0.00 0.00 -
P/RPS 1.34 1.79 1.64 1.63 1.89 0.00 0.00 -
P/EPS 11.91 15.19 17.53 16.59 18.19 0.00 0.00 -
EY 8.40 6.59 5.70 6.03 5.50 0.00 0.00 -
DY 2.50 2.00 2.36 1.28 0.00 0.00 0.00 -
P/NAPS 2.13 2.73 2.44 3.90 2.64 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