[HTPADU] YoY TTM Result on 30-Sep-2000 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
09-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 256,014 241,026 191,498 37,174 90.25%
PBT 34,888 38,936 39,395 7,229 68.99%
Tax -12,163 -13,602 -20,593 -1,869 86.69%
NP 22,725 25,334 18,802 5,360 61.85%
-
NP to SH 22,725 25,334 18,802 5,360 61.85%
-
Tax Rate 34.86% 34.93% 52.27% 25.85% -
Total Cost 233,289 215,692 172,696 31,814 94.27%
-
Net Worth 163,903 90,640 79,986 67,506 34.40%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 34,523 11,830 3,999 - -
Div Payout % 151.92% 46.70% 21.27% - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 163,903 90,640 79,986 67,506 34.40%
NOSH 99,941 90,640 79,986 67,506 13.97%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.88% 10.51% 9.82% 14.42% -
ROE 13.86% 27.95% 23.51% 7.94% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 256.16 265.92 239.41 55.07 66.92%
EPS 22.74 27.95 23.51 7.94 42.01%
DPS 34.52 13.05 5.00 0.00 -
NAPS 1.64 1.00 1.00 1.00 17.92%
Adjusted Per Share Value based on latest NOSH - 67,506
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 229.92 216.46 171.98 33.39 90.24%
EPS 20.41 22.75 16.89 4.81 61.89%
DPS 31.01 10.62 3.59 0.00 -
NAPS 1.472 0.814 0.7184 0.6063 34.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 27/09/01 - -
Price 3.60 3.58 3.54 0.00 -
P/RPS 1.41 1.35 1.48 0.00 -
P/EPS 15.83 12.81 15.06 0.00 -
EY 6.32 7.81 6.64 0.00 -
DY 9.59 3.65 1.41 0.00 -
P/NAPS 2.20 3.58 3.54 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/03 19/11/02 23/11/01 - -
Price 3.78 3.76 3.90 0.00 -
P/RPS 1.48 1.41 1.63 0.00 -
P/EPS 16.62 13.45 16.59 0.00 -
EY 6.02 7.43 6.03 0.00 -
DY 9.13 3.47 1.28 0.00 -
P/NAPS 2.30 3.76 3.90 0.00 -

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