[HTPADU] QoQ Cumulative Quarter 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- 53.86%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 195,313 118,232 57,287 226,863 155,929 102,168 50,031 147.31%
PBT 19,551 15,541 9,388 29,925 20,777 13,917 9,083 66.47%
Tax -7,053 -5,342 -2,849 -7,472 -6,184 -4,432 -2,842 82.99%
NP 12,498 10,199 6,539 22,453 14,593 9,485 6,241 58.67%
-
NP to SH 12,498 10,199 6,539 22,453 14,593 9,485 6,241 58.67%
-
Tax Rate 36.07% 34.37% 30.35% 24.97% 29.76% 31.85% 31.29% -
Total Cost 182,815 108,033 50,748 204,410 141,336 92,683 43,790 158.59%
-
Net Worth 172,972 179,982 178,972 172,022 164,033 162,914 163,026 4.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 3,598 - -
Div Payout % - - - - - 37.93% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 172,972 179,982 178,972 172,022 164,033 162,914 163,026 4.01%
NOSH 99,984 99,990 99,984 100,013 100,020 99,947 100,016 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.40% 8.63% 11.41% 9.90% 9.36% 9.28% 12.47% -
ROE 7.23% 5.67% 3.65% 13.05% 8.90% 5.82% 3.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 195.34 118.24 57.30 226.83 155.90 102.22 50.02 147.37%
EPS 12.50 10.20 6.54 22.45 14.59 9.49 6.24 58.70%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.73 1.80 1.79 1.72 1.64 1.63 1.63 4.03%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 183.59 111.13 53.85 213.24 146.57 96.03 47.03 147.30%
EPS 11.75 9.59 6.15 21.10 13.72 8.92 5.87 58.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.38 0.00 -
NAPS 1.6259 1.6918 1.6823 1.6169 1.5418 1.5313 1.5324 4.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.57 2.56 3.16 3.64 3.60 3.42 3.12 -
P/RPS 1.32 2.17 5.52 1.60 2.31 3.35 6.24 -64.39%
P/EPS 20.56 25.10 48.32 16.21 24.67 36.04 50.00 -44.61%
EY 4.86 3.98 2.07 6.17 4.05 2.77 2.00 80.45%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.49 1.42 1.77 2.12 2.20 2.10 1.91 -15.21%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 19/08/04 13/05/04 19/02/04 10/11/03 12/08/03 26/05/03 -
Price 2.54 2.52 2.80 3.30 3.78 3.66 3.16 -
P/RPS 1.30 2.13 4.89 1.45 2.42 3.58 6.32 -65.05%
P/EPS 20.32 24.71 42.81 14.70 25.91 38.57 50.64 -45.50%
EY 4.92 4.05 2.34 6.80 3.86 2.59 1.97 83.77%
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 1.47 1.40 1.56 1.92 2.30 2.25 1.94 -16.84%

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