[HTPADU] YoY Cumulative 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- -70.88%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 75,651 74,441 71,069 57,287 50,031 49,048 32,845 14.91%
PBT 5,356 5,299 6,674 9,388 9,083 9,366 9,308 -8.79%
Tax -1,338 -1,506 -2,369 -2,849 -2,842 -9,366 -2,052 -6.87%
NP 4,018 3,793 4,305 6,539 6,241 0 7,256 -9.37%
-
NP to SH 3,548 3,522 4,305 6,539 6,241 0 7,256 -11.23%
-
Tax Rate 24.98% 28.42% 35.50% 30.35% 31.29% 100.00% 22.05% -
Total Cost 71,633 70,648 66,764 50,748 43,790 49,048 25,589 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 1.89% 1.84% 2.50% 3.65% 3.83% 0.00% 5.97% -
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 75.69 74.40 70.99 57.30 50.02 61.31 41.06 10.72%
EPS 3.55 3.52 4.30 6.54 6.24 8.74 9.07 -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 67.94 66.85 63.83 51.45 44.93 44.05 29.50 14.90%
EPS 3.19 3.16 3.87 5.87 5.60 8.74 6.52 -11.22%
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 1.32 1.52 3.44 5.52 6.24 7.63 7.94 -25.83%
P/EPS 28.17 32.10 56.74 48.32 50.00 53.55 35.94 -3.97%
EY 3.55 3.12 1.76 2.07 2.00 1.87 2.78 4.15%
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 1.16 1.64 3.07 4.89 6.32 8.16 9.50 -29.55%
P/EPS 24.79 34.66 50.70 42.81 50.64 57.21 43.00 -8.76%
EY 4.03 2.89 1.97 2.34 1.97 1.75 2.33 9.55%
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