[HTPADU] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -9.82%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 295,917 311,870 226,864 257,311 206,932 105,539 22.88%
PBT 20,275 20,722 29,924 34,618 40,280 24,774 -3.92%
Tax -4,803 -8,494 -7,472 -11,773 -20,934 -9,336 -12.44%
NP 15,472 12,228 22,452 22,845 19,346 15,438 0.04%
-
NP to SH 14,405 12,228 22,452 22,845 19,346 15,438 -1.37%
-
Tax Rate 23.69% 40.99% 24.97% 34.01% 51.97% 37.68% -
Total Cost 280,445 299,642 204,412 234,466 187,586 90,101 25.47%
-
Net Worth 190,894 169,999 171,999 159,940 139,161 114,477 10.76%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 21,399 3,604 16,468 7,998 - -
Div Payout % - 175.00% 16.05% 72.09% 41.34% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 190,894 169,999 171,999 159,940 139,161 114,477 10.76%
NOSH 99,944 99,999 99,999 99,962 79,977 80,054 4.53%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.23% 3.92% 9.90% 8.88% 9.35% 14.63% -
ROE 7.55% 7.19% 13.05% 14.28% 13.90% 13.49% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 296.08 311.87 226.86 257.41 258.74 131.83 17.55%
EPS 14.41 12.23 22.45 22.85 24.19 19.28 -5.65%
DPS 0.00 21.48 3.60 16.47 10.00 0.00 -
NAPS 1.91 1.70 1.72 1.60 1.74 1.43 5.95%
Adjusted Per Share Value based on latest NOSH - 99,962
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 265.76 280.09 203.74 231.09 185.84 94.78 22.88%
EPS 12.94 10.98 20.16 20.52 17.37 13.86 -1.36%
DPS 0.00 19.22 3.24 14.79 7.18 0.00 -
NAPS 1.7144 1.5267 1.5447 1.4364 1.2498 1.0281 10.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.01 2.65 3.64 3.40 4.08 3.10 -
P/RPS 0.34 0.85 1.60 1.32 1.58 2.35 -32.05%
P/EPS 7.01 21.67 16.21 14.88 16.87 16.08 -15.29%
EY 14.27 4.61 6.17 6.72 5.93 6.22 18.05%
DY 0.00 8.11 0.99 4.85 2.45 0.00 -
P/NAPS 0.53 1.56 2.12 2.13 2.34 2.17 -24.55%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/06 18/02/05 19/02/04 19/02/03 20/02/02 - -
Price 1.20 2.60 3.30 3.04 4.24 0.00 -
P/RPS 0.41 0.83 1.45 1.18 1.64 0.00 -
P/EPS 8.33 21.26 14.70 13.30 17.53 0.00 -
EY 12.01 4.70 6.80 7.52 5.70 0.00 -
DY 0.00 8.26 1.09 5.42 2.36 0.00 -
P/NAPS 0.63 1.53 1.92 1.90 2.44 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