[HTPADU] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1.33%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 336,248 299,289 325,652 234,120 258,294 223,135 138,384 15.93%
PBT 15,362 18,900 18,008 30,229 34,335 40,338 34,082 -12.43%
Tax -9,319 -3,940 -8,014 -7,479 -12,237 -14,004 -18,644 -10.91%
NP 6,043 14,960 9,994 22,750 22,098 26,334 15,438 -14.46%
-
NP to SH 6,136 13,622 9,994 22,750 22,098 26,334 15,438 -14.24%
-
Tax Rate 60.66% 20.85% 44.50% 24.74% 35.64% 34.72% 54.70% -
Total Cost 330,205 284,329 315,658 211,370 236,196 196,801 122,946 17.89%
-
Net Worth 187,894 191,108 172,199 178,972 163,026 146,359 121,600 7.51%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 21,399 3,604 25,109 7,998 - -
Div Payout % - - 214.12% 15.84% 113.63% 30.37% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 187,894 191,108 172,199 178,972 163,026 146,359 121,600 7.51%
NOSH 99,943 100,056 100,116 99,984 100,016 79,977 80,000 3.77%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.80% 5.00% 3.07% 9.72% 8.56% 11.80% 11.16% -
ROE 3.27% 7.13% 5.80% 12.71% 13.55% 17.99% 12.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 336.44 299.12 325.27 234.16 258.25 279.00 172.98 11.71%
EPS 6.14 13.61 9.98 22.75 22.09 32.93 19.30 -17.36%
DPS 0.00 0.00 21.48 3.60 25.11 10.00 0.00 -
NAPS 1.88 1.91 1.72 1.79 1.63 1.83 1.52 3.60%
Adjusted Per Share Value based on latest NOSH - 99,984
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 301.98 268.79 292.46 210.26 231.97 200.39 124.28 15.94%
EPS 5.51 12.23 8.98 20.43 19.85 23.65 13.86 -14.24%
DPS 0.00 0.00 19.22 3.24 22.55 7.18 0.00 -
NAPS 1.6875 1.7163 1.5465 1.6073 1.4641 1.3144 1.0921 7.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.00 1.13 2.44 3.16 3.12 4.68 3.26 -
P/RPS 0.30 0.38 0.75 1.35 1.21 1.68 1.88 -26.34%
P/EPS 16.29 8.30 24.44 13.89 14.12 14.21 16.89 -0.60%
EY 6.14 12.05 4.09 7.20 7.08 7.04 5.92 0.60%
DY 0.00 0.00 8.80 1.14 8.05 2.14 0.00 -
P/NAPS 0.53 0.59 1.42 1.77 1.91 2.56 2.14 -20.74%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 31/05/05 13/05/04 26/05/03 20/05/02 - -
Price 0.88 1.22 2.18 2.80 3.16 5.00 0.00 -
P/RPS 0.26 0.41 0.67 1.20 1.22 1.79 0.00 -
P/EPS 14.33 8.96 21.84 12.31 14.30 15.19 0.00 -
EY 6.98 11.16 4.58 8.13 6.99 6.59 0.00 -
DY 0.00 0.00 9.85 1.29 7.94 2.00 0.00 -
P/NAPS 0.47 0.64 1.27 1.56 1.94 2.73 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