[HTPADU] YoY Cumulative 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- 44.52%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 210,553 195,313 155,929 157,228 132,023 99,393 0 -100.00%
PBT 19,081 19,551 20,777 20,506 21,850 21,148 0 -100.00%
Tax -5,572 -7,053 -6,184 -5,794 -5,869 -5,607 0 -100.00%
NP 13,509 12,498 14,593 14,712 15,981 15,541 0 -100.00%
-
NP to SH 12,597 12,498 14,593 14,712 15,981 15,541 0 -100.00%
-
Tax Rate 29.20% 36.07% 29.76% 28.26% 26.86% 26.51% - -
Total Cost 197,044 182,815 141,336 142,516 116,042 83,852 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 - - - 4,904 - - - -
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 7.28% 7.23% 8.90% 9.93% 12.57% 18.13% 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 210.60 195.34 155.90 160.31 165.06 147.23 0.00 -100.00%
EPS 12.60 12.50 14.59 15.00 19.98 23.02 0.00 -100.00%
DPS 0.00 0.00 0.00 5.00 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 189.09 175.41 140.04 141.20 118.57 89.26 0.00 -100.00%
EPS 11.31 11.22 13.11 13.21 14.35 13.96 0.00 -100.00%
DPS 0.00 0.00 0.00 4.40 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 0.66 1.32 2.31 2.23 2.14 0.00 0.00 -100.00%
P/EPS 11.11 20.56 24.67 23.87 17.72 0.00 0.00 -100.00%
EY 9.00 4.86 4.05 4.19 5.64 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 1.40 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 0.60 1.30 2.42 2.35 2.36 2.16 0.00 -100.00%
P/EPS 10.00 20.32 25.91 25.07 19.52 13.81 0.00 -100.00%
EY 10.00 4.92 3.86 3.99 5.12 7.24 0.00 -100.00%
DY 0.00 0.00 0.00 1.33 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