[HTPADU] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.49%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 302,604 297,764 284,276 229,148 200,124 196,192 131,380 14.91%
PBT 21,424 21,196 26,696 37,552 36,332 37,464 37,232 -8.79%
Tax -5,352 -6,024 -9,476 -11,396 -11,368 -37,464 -8,208 -6.87%
NP 16,072 15,172 17,220 26,156 24,964 0 29,024 -9.37%
-
NP to SH 14,192 14,088 17,220 26,156 24,964 0 29,024 -11.23%
-
Tax Rate 24.98% 28.42% 35.50% 30.35% 31.29% 100.00% 22.05% -
Total Cost 286,532 282,592 267,056 202,992 175,160 196,192 102,356 18.70%
-
Net Worth 187,894 191,108 172,199 178,972 163,026 146,410 121,600 7.51%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 187,894 191,108 172,199 178,972 163,026 146,410 121,600 7.51%
NOSH 99,943 100,056 100,116 99,984 100,016 80,005 80,000 3.77%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.31% 5.10% 6.06% 11.41% 12.47% 0.00% 22.09% -
ROE 7.55% 7.37% 10.00% 14.61% 15.31% 0.00% 23.87% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 302.77 297.59 283.95 229.18 200.09 245.22 164.22 10.72%
EPS 14.20 14.08 17.20 26.16 24.96 34.96 36.28 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.91 1.72 1.79 1.63 1.83 1.52 3.60%
Adjusted Per Share Value based on latest NOSH - 99,984
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 271.76 267.42 255.30 205.79 179.73 176.20 117.99 14.91%
EPS 12.75 12.65 15.47 23.49 22.42 34.96 26.07 -11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6875 1.7163 1.5465 1.6073 1.4641 1.3149 1.0921 7.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 1.13 2.44 3.16 3.12 4.68 3.26 -
P/RPS 0.33 0.38 0.86 1.38 1.56 1.91 1.99 -25.86%
P/EPS 7.04 8.03 14.19 12.08 12.50 13.39 8.99 -3.99%
EY 14.20 12.46 7.05 8.28 8.00 7.47 11.13 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 1.42 1.77 1.91 2.56 2.14 -20.74%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 31/05/05 13/05/04 26/05/03 20/05/02 16/07/01 -
Price 0.88 1.22 2.18 2.80 3.16 5.00 3.90 -
P/RPS 0.29 0.41 0.77 1.22 1.58 2.04 2.37 -29.52%
P/EPS 6.20 8.66 12.67 10.70 12.66 14.30 10.75 -8.76%
EY 16.14 11.54 7.89 9.34 7.90 6.99 9.30 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 1.27 1.56 1.94 2.73 2.57 -24.64%

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