[HTPADU] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 55.28%
YoY- -15.02%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 295,917 311,871 226,863 257,312 224,664 167,758 142,051 -0.77%
PBT 20,275 20,722 29,925 34,618 40,445 38,693 33,613 0.53%
Tax -4,430 -8,494 -7,472 -11,773 -13,563 -13,074 -238 -3.06%
NP 15,845 12,228 22,453 22,845 26,882 25,619 33,375 0.79%
-
NP to SH 14,406 12,228 22,453 22,845 26,882 25,619 33,375 0.89%
-
Tax Rate 21.85% 40.99% 24.97% 34.01% 33.53% 33.79% 0.71% -
Total Cost 280,072 299,643 204,410 234,467 197,782 142,139 108,676 -1.00%
-
Net Worth 187,077 181,970 172,022 156,993 139,210 114,413 39,600 -1.63%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,158 - 8,639 - - - -
Div Payout % - 58.54% - 37.82% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 187,077 181,970 172,022 156,993 139,210 114,413 39,600 -1.63%
NOSH 100,041 99,983 100,013 99,995 80,005 80,009 15,000 -1.99%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.35% 3.92% 9.90% 8.88% 11.97% 15.27% 23.50% -
ROE 7.70% 6.72% 13.05% 14.55% 19.31% 22.39% 84.28% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 295.79 311.92 226.83 257.32 280.81 209.67 947.01 1.24%
EPS 14.40 12.23 22.45 22.85 33.60 32.02 222.50 2.95%
DPS 0.00 7.16 0.00 8.64 0.00 0.00 0.00 -
NAPS 1.87 1.82 1.72 1.57 1.74 1.43 2.64 0.36%
Adjusted Per Share Value based on latest NOSH - 99,962
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 265.76 280.09 203.74 231.09 201.77 150.66 127.57 -0.77%
EPS 12.94 10.98 20.16 20.52 24.14 23.01 29.97 0.89%
DPS 0.00 6.43 0.00 7.76 0.00 0.00 0.00 -
NAPS 1.6801 1.6343 1.5449 1.4099 1.2502 1.0275 0.3556 -1.63%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.01 2.65 3.64 3.40 4.08 3.10 0.00 -
P/RPS 0.34 0.85 1.60 1.32 1.45 1.48 0.00 -100.00%
P/EPS 7.01 21.67 16.21 14.88 12.14 9.68 0.00 -100.00%
EY 14.26 4.62 6.17 6.72 8.24 10.33 0.00 -100.00%
DY 0.00 2.70 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.54 1.46 2.12 2.17 2.34 2.17 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 18/02/05 19/02/04 19/02/03 20/02/02 27/02/01 - -
Price 1.20 2.60 3.30 3.04 4.24 3.48 0.00 -
P/RPS 0.41 0.83 1.45 1.18 1.51 1.66 0.00 -100.00%
P/EPS 8.33 21.26 14.70 13.31 12.62 10.87 0.00 -100.00%
EY 12.00 4.70 6.80 7.52 7.92 9.20 0.00 -100.00%
DY 0.00 2.75 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.64 1.43 1.92 1.94 2.44 2.43 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