[HTPADU] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.2%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 335,038 295,917 311,870 226,864 257,311 206,932 105,539 21.22%
PBT 15,305 20,275 20,722 29,924 34,618 40,280 24,774 -7.70%
Tax -9,487 -4,803 -8,494 -7,472 -11,773 -20,934 -9,336 0.26%
NP 5,818 15,472 12,228 22,452 22,845 19,346 15,438 -15.00%
-
NP to SH 6,110 14,405 12,228 22,452 22,845 19,346 15,438 -14.30%
-
Tax Rate 61.99% 23.69% 40.99% 24.97% 34.01% 51.97% 37.68% -
Total Cost 329,220 280,445 299,642 204,412 234,466 187,586 90,101 24.09%
-
Net Worth 185,171 190,894 169,999 171,999 159,940 139,161 114,477 8.34%
Dividend
31/12/06 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 185,171 190,894 169,999 171,999 159,940 139,161 114,477 8.34%
NOSH 100,092 99,944 99,999 99,999 99,962 79,977 80,054 3.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.74% 5.23% 3.92% 9.90% 8.88% 9.35% 14.63% -
ROE 3.30% 7.55% 7.19% 13.05% 14.28% 13.90% 13.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 334.73 296.08 311.87 226.86 257.41 258.74 131.83 16.79%
EPS 6.10 14.41 12.23 22.45 22.85 24.19 19.28 -17.44%
DPS 0.00 0.00 21.48 3.60 16.47 10.00 0.00 -
NAPS 1.85 1.91 1.70 1.72 1.60 1.74 1.43 4.38%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 300.89 265.76 280.09 203.74 231.09 185.84 94.78 21.22%
EPS 5.49 12.94 10.98 20.16 20.52 17.37 13.86 -14.29%
DPS 0.00 0.00 19.22 3.24 14.79 7.18 0.00 -
NAPS 1.663 1.7144 1.5267 1.5447 1.4364 1.2498 1.0281 8.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 1.01 2.65 3.64 3.40 4.08 3.10 -
P/RPS 0.31 0.34 0.85 1.60 1.32 1.58 2.35 -28.64%
P/EPS 16.87 7.01 21.67 16.21 14.88 16.87 16.08 0.80%
EY 5.93 14.27 4.61 6.17 6.72 5.93 6.22 -0.79%
DY 0.00 0.00 8.11 0.99 4.85 2.45 0.00 -
P/NAPS 0.56 0.53 1.56 2.12 2.13 2.34 2.17 -20.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 18/02/05 19/02/04 19/02/03 20/02/02 - -
Price 1.08 1.20 2.60 3.30 3.04 4.24 0.00 -
P/RPS 0.32 0.41 0.83 1.45 1.18 1.64 0.00 -
P/EPS 17.69 8.33 21.26 14.70 13.30 17.53 0.00 -
EY 5.65 12.01 4.70 6.80 7.52 5.70 0.00 -
DY 0.00 0.00 8.26 1.09 5.42 2.36 0.00 -
P/NAPS 0.58 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