[HTPADU] QoQ Annualized Quarter 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- -3.65%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 204,336 200,124 257,312 209,637 201,150 196,192 224,664 -6.14%
PBT 27,834 36,332 34,618 27,341 27,452 37,464 40,445 -22.10%
Tax -8,864 -11,368 -11,773 -7,725 -7,092 -37,464 -13,563 -24.74%
NP 18,970 24,964 22,845 19,616 20,360 0 26,882 -20.78%
-
NP to SH 18,970 24,964 22,845 19,616 20,360 0 26,882 -20.78%
-
Tax Rate 31.85% 31.29% 34.01% 28.25% 25.83% 100.00% 33.53% -
Total Cost 185,366 175,160 234,467 190,021 180,790 196,192 197,782 -4.24%
-
Net Worth 162,914 163,026 156,993 148,100 150,340 146,410 139,210 11.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,196 - 8,639 6,538 - - - -
Div Payout % 37.93% - 37.82% 33.33% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 162,914 163,026 156,993 148,100 150,340 146,410 139,210 11.08%
NOSH 99,947 100,016 99,995 98,080 79,968 80,005 80,005 16.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.28% 12.47% 8.88% 9.36% 10.12% 0.00% 11.97% -
ROE 11.64% 15.31% 14.55% 13.25% 13.54% 0.00% 19.31% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 204.44 200.09 257.32 213.74 251.54 245.22 280.81 -19.11%
EPS 18.98 24.96 22.85 20.00 25.46 34.96 33.60 -31.73%
DPS 7.20 0.00 8.64 6.67 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.57 1.51 1.88 1.83 1.74 -4.27%
Adjusted Per Share Value based on latest NOSH - 90,640
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 192.07 188.11 241.86 197.05 189.07 184.41 211.17 -6.14%
EPS 17.83 23.47 21.47 18.44 19.14 34.96 25.27 -20.79%
DPS 6.76 0.00 8.12 6.15 0.00 0.00 0.00 -
NAPS 1.5313 1.5324 1.4757 1.3921 1.4131 1.3762 1.3085 11.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.42 3.12 3.40 3.58 4.76 4.68 4.08 -
P/RPS 1.67 1.56 1.32 1.67 1.89 1.91 1.45 9.90%
P/EPS 18.02 12.50 14.88 17.90 18.70 13.39 12.14 30.21%
EY 5.55 8.00 6.72 5.59 5.35 7.47 8.24 -23.21%
DY 2.11 0.00 2.54 1.86 0.00 0.00 0.00 -
P/NAPS 2.10 1.91 2.17 2.37 2.53 2.56 2.34 -6.97%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 -
Price 3.66 3.16 3.04 3.76 4.00 5.00 4.24 -
P/RPS 1.79 1.58 1.18 1.76 1.59 2.04 1.51 12.04%
P/EPS 19.28 12.66 13.31 18.80 15.71 14.30 12.62 32.75%
EY 5.19 7.90 7.52 5.32 6.37 6.99 7.92 -24.61%
DY 1.97 0.00 2.84 1.77 0.00 0.00 0.00 -
P/NAPS 2.25 1.94 1.94 2.49 2.13 2.73 2.44 -5.27%

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