[HTPADU] YoY TTM 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- 2.6%
YoY- -10.3%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 313,716 327,111 266,247 256,014 241,026 191,498 37,174 42.66%
PBT 11,988 20,251 28,699 34,888 38,936 39,395 7,229 8.79%
Tax -2,699 -7,384 -8,341 -12,163 -13,602 -20,593 -1,869 6.31%
NP 9,289 12,867 20,358 22,725 25,334 18,802 5,360 9.59%
-
NP to SH 8,892 12,327 20,358 22,725 25,334 18,802 5,360 8.79%
-
Tax Rate 22.51% 36.46% 29.06% 34.86% 34.93% 52.27% 25.85% -
Total Cost 304,427 314,244 245,889 233,289 215,692 172,696 31,814 45.68%
-
Net Worth 190,446 173,094 172,924 163,903 90,640 79,986 67,506 18.86%
Dividend
30/09/06 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
30/09/06 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 90,640 79,986 67,506 18.86%
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 2.96% 3.93% 7.65% 8.88% 10.51% 9.82% 14.42% -
ROE 4.67% 7.12% 11.77% 13.86% 27.95% 23.51% 7.94% -
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 314.63 326.93 266.36 256.16 265.92 239.41 55.07 33.68%
EPS 8.92 12.32 20.37 22.74 27.95 23.51 7.94 1.95%
DPS 0.00 7.16 0.00 34.52 13.05 5.00 0.00 -
NAPS 1.91 1.73 1.73 1.64 1.00 1.00 1.00 11.38%
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 281.74 293.77 239.11 229.92 216.46 171.98 33.39 42.65%
EPS 7.99 11.07 18.28 20.41 22.75 16.89 4.81 8.82%
DPS 0.00 6.43 0.00 31.01 10.62 3.59 0.00 -
NAPS 1.7104 1.5545 1.553 1.472 0.814 0.7184 0.6063 18.85%
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 0.38 0.43 0.96 1.41 1.35 1.48 0.00 -
P/EPS 13.34 11.36 12.62 15.83 12.81 15.06 0.00 -
EY 7.49 8.80 7.92 6.32 7.81 6.64 0.00 -
DY 0.00 5.11 0.00 9.59 3.65 1.41 0.00 -
P/NAPS 0.62 0.81 1.49 2.20 3.58 3.54 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 - -
Price 1.17 1.26 2.54 3.78 3.76 3.90 0.00 -
P/RPS 0.37 0.39 0.95 1.48 1.41 1.63 0.00 -
P/EPS 13.12 10.23 12.47 16.62 13.45 16.59 0.00 -
EY 7.62 9.78 8.02 6.02 7.43 6.03 0.00 -
DY 0.00 5.68 0.00 9.13 3.47 1.28 0.00 -
P/NAPS 0.61 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