[HTPADU] YoY Annualized Quarter 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 284,276 229,148 200,124 196,192 131,380 0 -
PBT 26,696 37,552 36,332 37,464 37,232 0 -
Tax -9,476 -11,396 -11,368 -37,464 -8,208 0 -
NP 17,220 26,156 24,964 0 29,024 0 -
-
NP to SH 17,220 26,156 24,964 0 29,024 0 -
-
Tax Rate 35.50% 30.35% 31.29% 100.00% 22.05% - -
Total Cost 267,056 202,992 175,160 196,192 102,356 0 -
-
Net Worth 172,199 178,972 163,026 146,410 121,600 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 172,199 178,972 163,026 146,410 121,600 0 -
NOSH 100,116 99,984 100,016 80,005 80,000 15,000 46.14%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.06% 11.41% 12.47% 0.00% 22.09% 0.00% -
ROE 10.00% 14.61% 15.31% 0.00% 23.87% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 283.95 229.18 200.09 245.22 164.22 0.00 -
EPS 17.20 26.16 24.96 34.96 36.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.79 1.63 1.83 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,977
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 255.30 205.79 179.73 176.20 117.99 0.00 -
EPS 15.47 23.49 22.42 34.96 26.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5465 1.6073 1.4641 1.3149 1.0921 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 2.44 3.16 3.12 4.68 3.26 0.00 -
P/RPS 0.86 1.38 1.56 1.91 1.99 0.00 -
P/EPS 14.19 12.08 12.50 13.39 8.99 0.00 -
EY 7.05 8.28 8.00 7.47 11.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.77 1.91 2.56 2.14 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 13/05/04 26/05/03 20/05/02 16/07/01 - -
Price 2.18 2.80 3.16 5.00 3.90 0.00 -
P/RPS 0.77 1.22 1.58 2.04 2.37 0.00 -
P/EPS 12.67 10.70 12.66 14.30 10.75 0.00 -
EY 7.89 9.34 7.90 6.99 9.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.56 1.94 2.73 2.57 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