[HTPADU] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 7.42%
YoY- 2.83%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 260,417 207,905 209,637 176,030 132,524 0 -100.00%
PBT 26,068 27,702 27,341 29,133 28,197 0 -100.00%
Tax -9,404 -8,245 -7,725 -7,825 -7,476 0 -100.00%
NP 16,664 19,457 19,616 21,308 20,721 0 -100.00%
-
NP to SH 16,664 19,457 19,616 21,308 20,721 0 -100.00%
-
Tax Rate 36.07% 29.76% 28.25% 26.86% 26.51% - -
Total Cost 243,753 188,448 190,021 154,722 111,802 0 -100.00%
-
Net Worth 172,972 164,033 148,100 127,176 85,738 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 6,538 - - - -
Div Payout % - - 33.33% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 172,972 164,033 148,100 127,176 85,738 0 -100.00%
NOSH 99,984 100,020 98,080 79,984 67,510 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.40% 9.36% 9.36% 12.10% 15.64% 0.00% -
ROE 9.63% 11.86% 13.25% 16.75% 24.17% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 260.46 207.86 213.74 220.08 196.30 0.00 -100.00%
EPS 16.67 19.45 20.00 26.64 30.69 0.00 -100.00%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.73 1.64 1.51 1.59 1.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 79,986
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 233.88 186.72 188.27 158.09 119.02 0.00 -100.00%
EPS 14.97 17.47 17.62 19.14 18.61 0.00 -100.00%
DPS 0.00 0.00 5.87 0.00 0.00 0.00 -
NAPS 1.5534 1.4732 1.3301 1.1422 0.77 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 - - -
Price 2.57 3.60 3.58 3.54 0.00 0.00 -
P/RPS 0.99 1.73 1.67 1.61 0.00 0.00 -100.00%
P/EPS 15.42 18.51 17.90 13.29 0.00 0.00 -100.00%
EY 6.49 5.40 5.59 7.53 0.00 0.00 -100.00%
DY 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 1.49 2.20 2.37 2.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/04 10/11/03 19/11/02 23/11/01 09/01/01 - -
Price 2.54 3.78 3.76 3.90 3.18 0.00 -
P/RPS 0.98 1.82 1.76 1.77 1.62 0.00 -100.00%
P/EPS 15.24 19.43 18.80 14.64 10.36 0.00 -100.00%
EY 6.56 5.15 5.32 6.83 9.65 0.00 -100.00%
DY 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.47 2.30 2.49 2.45 2.50 0.00 -100.00%

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