[HTPADU] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -5.7%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 258,904 258,294 257,311 241,026 239,149 223,135 206,932 16.15%
PBT 34,809 34,335 34,618 38,936 40,969 40,338 40,280 -9.29%
Tax -12,659 -12,237 -11,773 -13,602 -14,104 -14,004 -20,934 -28.55%
NP 22,150 22,098 22,845 25,334 26,865 26,334 19,346 9.47%
-
NP to SH 22,150 22,098 22,845 25,334 26,865 26,334 19,346 9.47%
-
Tax Rate 36.37% 35.64% 34.01% 34.93% 34.43% 34.72% 51.97% -
Total Cost 236,754 236,196 234,466 215,692 212,284 196,801 187,586 16.83%
-
Net Worth 163,201 163,026 159,940 90,640 150,399 146,359 139,161 11.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 33,760 25,109 16,468 11,830 7,998 7,998 7,998 161.87%
Div Payout % 152.42% 113.63% 72.09% 46.70% 29.77% 30.37% 41.34% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 163,201 163,026 159,940 90,640 150,399 146,359 139,161 11.24%
NOSH 100,123 100,016 99,962 90,640 79,999 79,977 79,977 16.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.56% 8.56% 8.88% 10.51% 11.23% 11.80% 9.35% -
ROE 13.57% 13.55% 14.28% 27.95% 17.86% 17.99% 13.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 258.58 258.25 257.41 265.92 298.94 279.00 258.74 -0.04%
EPS 22.12 22.09 22.85 27.95 33.58 32.93 24.19 -5.80%
DPS 33.72 25.11 16.47 13.05 10.00 10.00 10.00 125.36%
NAPS 1.63 1.63 1.60 1.00 1.88 1.83 1.74 -4.27%
Adjusted Per Share Value based on latest NOSH - 90,640
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 232.52 231.97 231.09 216.46 214.78 200.39 185.84 16.16%
EPS 19.89 19.85 20.52 22.75 24.13 23.65 17.37 9.47%
DPS 30.32 22.55 14.79 10.62 7.18 7.18 7.18 161.94%
NAPS 1.4657 1.4641 1.4364 0.814 1.3507 1.3144 1.2498 11.24%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.42 3.12 3.40 3.58 4.76 4.68 4.08 -
P/RPS 1.32 1.21 1.32 1.35 1.59 1.68 1.58 -11.32%
P/EPS 15.46 14.12 14.88 12.81 14.17 14.21 16.87 -5.66%
EY 6.47 7.08 6.72 7.81 7.05 7.04 5.93 5.99%
DY 9.86 8.05 4.85 3.65 2.10 2.14 2.45 153.65%
P/NAPS 2.10 1.91 2.13 3.58 2.53 2.56 2.34 -6.97%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 -
Price 3.66 3.16 3.04 3.76 4.00 5.00 4.24 -
P/RPS 1.42 1.22 1.18 1.41 1.34 1.79 1.64 -9.17%
P/EPS 16.54 14.30 13.30 13.45 11.91 15.19 17.53 -3.81%
EY 6.04 6.99 7.52 7.43 8.40 6.59 5.70 3.94%
DY 9.21 7.94 5.42 3.47 2.50 2.00 2.36 148.49%
P/NAPS 2.25 1.94 1.90 3.76 2.13 2.73 2.44 -5.27%

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