[HTPADU] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 57.43%
YoY- 12.69%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 76,275 70,020 77,081 53,762 56,652 54,775 37,174 12.71%
PBT 1,906 8,291 4,010 6,859 6,780 8,813 7,229 -19.91%
Tax -991 -2,312 -1,711 -1,752 -2,248 -2,750 -1,869 -10.02%
NP 915 5,979 2,299 5,107 4,532 6,063 5,360 -25.50%
-
NP to SH 1,376 5,513 2,299 5,107 4,532 6,063 5,360 -20.27%
-
Tax Rate 51.99% 27.89% 42.67% 25.54% 33.16% 31.20% 25.85% -
Total Cost 75,360 64,041 74,782 48,655 52,120 48,712 31,814 15.44%
-
Net Worth 190,446 173,094 172,924 163,903 136,866 127,179 85,732 14.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 4,532 3,999 - -
Div Payout % - - - - 100.00% 65.96% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 190,446 173,094 172,924 163,903 136,866 127,179 85,732 14.22%
NOSH 99,710 100,054 99,956 99,941 90,640 79,986 67,506 6.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.20% 8.54% 2.98% 9.50% 8.00% 11.07% 14.42% -
ROE 0.72% 3.18% 1.33% 3.12% 3.31% 4.77% 6.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.50 69.98 77.11 53.79 62.50 68.48 55.07 5.62%
EPS 1.38 5.51 2.30 5.11 5.00 7.58 7.94 -25.28%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.91 1.73 1.73 1.64 1.51 1.59 1.27 7.03%
Adjusted Per Share Value based on latest NOSH - 99,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 68.50 62.88 69.23 48.28 50.88 49.19 33.39 12.71%
EPS 1.24 4.95 2.06 4.59 4.07 5.45 4.81 -20.21%
DPS 0.00 0.00 0.00 0.00 4.07 3.59 0.00 -
NAPS 1.7104 1.5545 1.553 1.472 1.2292 1.1422 0.77 14.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 1.19 1.40 2.57 3.60 3.58 3.54 0.00 -
P/RPS 1.56 2.00 3.33 6.69 5.73 5.17 0.00 -
P/EPS 86.23 25.41 111.74 70.45 71.60 46.70 0.00 -
EY 1.16 3.94 0.89 1.42 1.40 2.14 0.00 -
DY 0.00 0.00 0.00 0.00 1.40 1.41 0.00 -
P/NAPS 0.62 0.81 1.49 2.20 2.37 2.23 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 09/01/01 -
Price 1.17 1.26 2.54 3.78 3.76 3.90 3.18 -
P/RPS 1.53 1.80 3.29 7.03 6.02 5.70 5.77 -19.83%
P/EPS 84.78 22.87 110.43 73.97 75.20 51.45 40.05 13.30%
EY 1.18 4.37 0.91 1.35 1.33 1.94 2.50 -11.75%
DY 0.00 0.00 0.00 0.00 1.33 1.28 0.00 -
P/NAPS 0.61 0.73 1.47 2.30 2.49 2.45 2.50 -20.94%

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