[HTPADU] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 36.12%
YoY- 70.58%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 257,311 241,026 239,149 223,135 206,932 191,498 173,897 29.75%
PBT 34,618 38,936 40,969 40,338 40,280 39,395 37,811 -5.69%
Tax -11,773 -13,602 -14,104 -14,004 -20,934 -20,593 -19,712 -29.01%
NP 22,845 25,334 26,865 26,334 19,346 18,802 18,099 16.74%
-
NP to SH 22,845 25,334 26,865 26,334 19,346 18,802 18,099 16.74%
-
Tax Rate 34.01% 34.93% 34.43% 34.72% 51.97% 52.27% 52.13% -
Total Cost 234,466 215,692 212,284 196,801 187,586 172,696 155,798 31.22%
-
Net Worth 159,940 90,640 150,399 146,359 139,161 79,986 124,531 18.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,468 11,830 7,998 7,998 7,998 3,999 - -
Div Payout % 72.09% 46.70% 29.77% 30.37% 41.34% 21.27% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 159,940 90,640 150,399 146,359 139,161 79,986 124,531 18.10%
NOSH 99,962 90,640 79,999 79,977 79,977 79,986 79,909 16.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.88% 10.51% 11.23% 11.80% 9.35% 9.82% 10.41% -
ROE 14.28% 27.95% 17.86% 17.99% 13.90% 23.51% 14.53% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 257.41 265.92 298.94 279.00 258.74 239.41 217.62 11.81%
EPS 22.85 27.95 33.58 32.93 24.19 23.51 22.65 0.58%
DPS 16.47 13.05 10.00 10.00 10.00 5.00 0.00 -
NAPS 1.60 1.00 1.88 1.83 1.74 1.00 1.5584 1.76%
Adjusted Per Share Value based on latest NOSH - 79,977
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 231.09 216.46 214.78 200.39 185.84 171.98 156.17 29.76%
EPS 20.52 22.75 24.13 23.65 17.37 16.89 16.25 16.77%
DPS 14.79 10.62 7.18 7.18 7.18 3.59 0.00 -
NAPS 1.4364 0.814 1.3507 1.3144 1.2498 0.7184 1.1184 18.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.40 3.58 4.76 4.68 4.08 3.54 3.76 -
P/RPS 1.32 1.35 1.59 1.68 1.58 1.48 1.73 -16.45%
P/EPS 14.88 12.81 14.17 14.21 16.87 15.06 16.60 -7.01%
EY 6.72 7.81 7.05 7.04 5.93 6.64 6.02 7.58%
DY 4.85 3.65 2.10 2.14 2.45 1.41 0.00 -
P/NAPS 2.13 3.58 2.53 2.56 2.34 3.54 2.41 -7.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 -
Price 3.04 3.76 4.00 5.00 4.24 3.90 4.12 -
P/RPS 1.18 1.41 1.34 1.79 1.64 1.63 1.89 -26.88%
P/EPS 13.30 13.45 11.91 15.19 17.53 16.59 18.19 -18.79%
EY 7.52 7.43 8.40 6.59 5.70 6.03 5.50 23.11%
DY 5.42 3.47 2.50 2.00 2.36 1.28 0.00 -
P/NAPS 1.90 3.76 2.13 2.73 2.44 3.90 2.64 -19.64%

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