[HTPADU] YoY Annualized Quarter 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- -3.65%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 280,737 260,417 207,905 209,637 176,030 132,524 0 -100.00%
PBT 25,441 26,068 27,702 27,341 29,133 28,197 0 -100.00%
Tax -7,429 -9,404 -8,245 -7,725 -7,825 -7,476 0 -100.00%
NP 18,012 16,664 19,457 19,616 21,308 20,721 0 -100.00%
-
NP to SH 16,796 16,664 19,457 19,616 21,308 20,721 0 -100.00%
-
Tax Rate 29.20% 36.07% 29.76% 28.25% 26.86% 26.51% - -
Total Cost 262,725 243,753 188,448 190,021 154,722 111,802 0 -100.00%
-
Net Worth 172,958 172,972 164,033 148,100 127,176 85,738 0 -100.00%
Dividend
30/09/05 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 172,958 172,972 164,033 148,100 127,176 85,738 0 -100.00%
NOSH 99,976 99,984 100,020 98,080 79,984 67,510 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.42% 6.40% 9.36% 9.36% 12.10% 15.64% 0.00% -
ROE 9.71% 9.63% 11.86% 13.25% 16.75% 24.17% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 280.80 260.46 207.86 213.74 220.08 196.30 0.00 -100.00%
EPS 16.80 16.67 19.45 20.00 26.64 30.69 0.00 -100.00%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.64 1.51 1.59 1.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 90,640
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 252.13 233.88 186.72 188.27 158.09 119.02 0.00 -100.00%
EPS 15.08 14.97 17.47 17.62 19.14 18.61 0.00 -100.00%
DPS 0.00 0.00 0.00 5.87 0.00 0.00 0.00 -
NAPS 1.5533 1.5534 1.4732 1.3301 1.1422 0.77 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - - -
Price 1.40 2.57 3.60 3.58 3.54 0.00 0.00 -
P/RPS 0.50 0.99 1.73 1.67 1.61 0.00 0.00 -100.00%
P/EPS 8.33 15.42 18.51 17.90 13.29 0.00 0.00 -100.00%
EY 12.00 6.49 5.40 5.59 7.53 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 0.81 1.49 2.20 2.37 2.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 09/01/01 - -
Price 1.26 2.54 3.78 3.76 3.90 3.18 0.00 -
P/RPS 0.45 0.98 1.82 1.76 1.77 1.62 0.00 -100.00%
P/EPS 7.50 15.24 19.43 18.80 14.64 10.36 0.00 -100.00%
EY 13.33 6.56 5.15 5.32 6.83 9.65 0.00 -100.00%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.73 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