[HTPADU] YoY TTM 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- -5.7%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 327,111 266,247 256,014 241,026 191,498 37,174 54.44%
PBT 20,251 28,699 34,888 38,936 39,395 7,229 22.86%
Tax -7,384 -8,341 -12,163 -13,602 -20,593 -1,869 31.60%
NP 12,867 20,358 22,725 25,334 18,802 5,360 19.12%
-
NP to SH 12,327 20,358 22,725 25,334 18,802 5,360 18.11%
-
Tax Rate 36.46% 29.06% 34.86% 34.93% 52.27% 25.85% -
Total Cost 314,244 245,889 233,289 215,692 172,696 31,814 58.05%
-
Net Worth 173,094 172,924 163,903 90,640 79,986 67,506 20.70%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,159 - 34,523 11,830 3,999 - -
Div Payout % 58.08% - 151.92% 46.70% 21.27% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 173,094 172,924 163,903 90,640 79,986 67,506 20.70%
NOSH 100,054 99,956 99,941 90,640 79,986 67,506 8.18%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.93% 7.65% 8.88% 10.51% 9.82% 14.42% -
ROE 7.12% 11.77% 13.86% 27.95% 23.51% 7.94% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 326.93 266.36 256.16 265.92 239.41 55.07 42.76%
EPS 12.32 20.37 22.74 27.95 23.51 7.94 9.17%
DPS 7.16 0.00 34.52 13.05 5.00 0.00 -
NAPS 1.73 1.73 1.64 1.00 1.00 1.00 11.57%
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 CAGR
RPS 293.77 239.11 229.92 216.46 171.98 33.39 54.44%
EPS 11.07 18.28 20.41 22.75 16.89 4.81 18.13%
DPS 6.43 0.00 31.01 10.62 3.59 0.00 -
NAPS 1.5545 1.553 1.472 0.814 0.7184 0.6063 20.70%
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 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 -
P/RPS 0.43 0.96 1.41 1.35 1.48 0.00 -
P/EPS 11.36 12.62 15.83 12.81 15.06 0.00 -
EY 8.80 7.92 6.32 7.81 6.64 0.00 -
DY 5.11 0.00 9.59 3.65 1.41 0.00 -
P/NAPS 0.81 1.49 2.20 3.58 3.54 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 - -
Price 1.26 2.54 3.78 3.76 3.90 0.00 -
P/RPS 0.39 0.95 1.48 1.41 1.63 0.00 -
P/EPS 10.23 12.47 16.62 13.45 16.59 0.00 -
EY 9.78 8.02 6.02 7.43 6.03 0.00 -
DY 5.68 0.00 9.13 3.47 1.28 0.00 -
P/NAPS 0.73 1.47 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