[HTPADU] QoQ Cumulative Quarter 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- 55.28%
YoY- -15.02%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 155,929 102,168 50,031 257,312 157,228 100,575 49,048 116.05%
PBT 20,777 13,917 9,083 34,618 20,506 13,726 9,366 70.01%
Tax -6,184 -4,432 -2,842 -11,773 -5,794 -3,546 -9,366 -24.15%
NP 14,593 9,485 6,241 22,845 14,712 10,180 0 -
-
NP to SH 14,593 9,485 6,241 22,845 14,712 10,180 0 -
-
Tax Rate 29.76% 31.85% 31.29% 34.01% 28.26% 25.83% 100.00% -
Total Cost 141,336 92,683 43,790 234,467 142,516 90,395 49,048 102.36%
-
Net Worth 164,033 162,914 163,026 156,993 148,100 150,340 146,410 7.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 3,598 - 8,639 4,904 - - -
Div Payout % - 37.93% - 37.82% 33.33% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 164,033 162,914 163,026 156,993 148,100 150,340 146,410 7.86%
NOSH 100,020 99,947 100,016 99,995 98,080 79,968 80,005 16.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.36% 9.28% 12.47% 8.88% 9.36% 10.12% 0.00% -
ROE 8.90% 5.82% 3.83% 14.55% 9.93% 6.77% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 155.90 102.22 50.02 257.32 160.31 125.77 61.31 86.19%
EPS 14.59 9.49 6.24 22.85 15.00 12.73 8.74 40.67%
DPS 0.00 3.60 0.00 8.64 5.00 0.00 0.00 -
NAPS 1.64 1.63 1.63 1.57 1.51 1.88 1.83 -7.04%
Adjusted Per Share Value based on latest NOSH - 99,962
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 146.57 96.03 47.03 241.86 147.79 94.54 46.10 116.06%
EPS 13.72 8.92 5.87 21.47 13.83 9.57 8.74 35.03%
DPS 0.00 3.38 0.00 8.12 4.61 0.00 0.00 -
NAPS 1.5418 1.5313 1.5324 1.4757 1.3921 1.4131 1.3762 7.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.60 3.42 3.12 3.40 3.58 4.76 4.68 -
P/RPS 2.31 3.35 6.24 1.32 2.23 3.78 7.63 -54.87%
P/EPS 24.67 36.04 50.00 14.88 23.87 37.39 53.55 -40.32%
EY 4.05 2.77 2.00 6.72 4.19 2.67 1.87 67.31%
DY 0.00 1.05 0.00 2.54 1.40 0.00 0.00 -
P/NAPS 2.20 2.10 1.91 2.17 2.37 2.53 2.56 -9.60%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 12/08/03 26/05/03 19/02/03 19/11/02 21/08/02 20/05/02 -
Price 3.78 3.66 3.16 3.04 3.76 4.00 5.00 -
P/RPS 2.42 3.58 6.32 1.18 2.35 3.18 8.16 -55.49%
P/EPS 25.91 38.57 50.64 13.31 25.07 31.42 57.21 -40.99%
EY 3.86 2.59 1.97 7.52 3.99 3.18 1.75 69.36%
DY 0.00 0.98 0.00 2.84 1.33 0.00 0.00 -
P/NAPS 2.30 2.25 1.94 1.94 2.49 2.13 2.73 -10.78%

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