[HTPADU] QoQ 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- 79.46%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,762 52,137 50,031 100,084 56,652 51,527 49,048 6.30%
PBT 6,859 4,834 9,083 14,112 6,780 4,360 9,366 -18.73%
Tax -1,752 -1,590 -2,842 -5,979 -2,248 -1,168 -9,366 -67.25%
NP 5,107 3,244 6,241 8,133 4,532 3,192 0 -
-
NP to SH 5,107 3,244 6,241 8,133 4,532 3,192 0 -
-
Tax Rate 25.54% 32.89% 31.29% 42.37% 33.16% 26.79% 100.00% -
Total Cost 48,655 48,893 43,790 91,951 52,120 48,335 49,048 -0.53%
-
Net Worth 163,903 163,201 163,026 159,940 136,866 150,399 146,359 7.83%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 3,604 - 8,636 4,532 - - -
Div Payout % - 111.11% - 106.19% 100.00% - - -
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 163,903 163,201 163,026 159,940 136,866 150,399 146,359 7.83%
NOSH 99,941 100,123 100,016 99,962 90,640 79,999 79,977 16.00%
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 9.50% 6.22% 12.47% 8.13% 8.00% 6.19% 0.00% -
ROE 3.12% 1.99% 3.83% 5.09% 3.31% 2.12% 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 53.79 52.07 50.02 100.12 62.50 64.41 61.33 -8.36%
EPS 5.11 3.24 6.24 8.13 5.00 3.99 8.74 -30.05%
DPS 0.00 3.60 0.00 8.64 5.00 0.00 0.00 -
NAPS 1.64 1.63 1.63 1.60 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 48.28 46.82 44.93 89.88 50.88 46.28 44.05 6.29%
EPS 4.59 2.91 5.60 7.30 4.07 2.87 8.74 -34.88%
DPS 0.00 3.24 0.00 7.76 4.07 0.00 0.00 -
NAPS 1.472 1.4657 1.4641 1.4364 1.2292 1.3507 1.3144 7.83%
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 6.69 6.57 6.24 3.40 5.73 7.39 7.63 -8.38%
P/EPS 70.45 105.56 50.00 41.79 71.60 119.30 53.55 20.04%
EY 1.42 0.95 2.00 2.39 1.40 0.84 1.87 -16.75%
DY 0.00 1.05 0.00 2.54 1.40 0.00 0.00 -
P/NAPS 2.20 2.10 1.91 2.13 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 7.03 7.03 6.32 3.04 6.02 6.21 8.15 -9.37%
P/EPS 73.97 112.96 50.64 37.36 75.20 100.25 57.21 18.66%
EY 1.35 0.89 1.97 2.68 1.33 1.00 1.75 -15.87%
DY 0.00 0.98 0.00 2.84 1.33 0.00 0.00 -
P/NAPS 2.30 2.25 1.94 1.90 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