[HTPADU] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 100,084 56,652 51,527 49,048 92,640 54,775 35,513 99.14%
PBT 14,112 6,780 4,360 9,366 18,595 8,813 3,729 142.25%
Tax -5,979 -2,248 -1,168 -9,366 -7,694 -2,750 -1,068 214.29%
NP 8,133 4,532 3,192 0 10,901 6,063 2,661 110.17%
-
NP to SH 8,133 4,532 3,192 0 10,901 6,063 2,661 110.17%
-
Tax Rate 42.37% 33.16% 26.79% 100.00% 41.38% 31.20% 28.64% -
Total Cost 91,951 52,120 48,335 49,048 81,739 48,712 32,852 98.23%
-
Net Worth 159,940 136,866 150,399 146,359 139,161 127,179 124,531 18.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,636 4,532 - - - 3,999 - -
Div Payout % 106.19% 100.00% - - - 65.96% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 159,940 136,866 150,399 146,359 139,161 127,179 124,531 18.10%
NOSH 99,962 90,640 79,999 79,977 79,977 79,986 79,909 16.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.13% 8.00% 6.19% 0.00% 11.77% 11.07% 7.49% -
ROE 5.09% 3.31% 2.12% 0.00% 7.83% 4.77% 2.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 100.12 62.50 64.41 61.33 115.83 68.48 44.44 71.60%
EPS 8.13 5.00 3.99 8.74 13.63 7.58 3.33 81.01%
DPS 8.64 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.60 1.51 1.88 1.83 1.74 1.59 1.5584 1.76%
Adjusted Per Share Value based on latest NOSH - 79,977
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 94.07 53.25 48.43 46.10 87.08 51.49 33.38 99.13%
EPS 7.64 4.26 3.00 8.74 10.25 5.70 2.50 110.16%
DPS 8.12 4.26 0.00 0.00 0.00 3.76 0.00 -
NAPS 1.5034 1.2865 1.4137 1.3757 1.3081 1.1954 1.1705 18.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.40 3.58 4.76 4.68 4.08 3.54 3.76 -
P/RPS 3.40 5.73 7.39 7.63 3.52 5.17 8.46 -45.45%
P/EPS 41.79 71.60 119.30 53.55 29.93 46.70 112.91 -48.35%
EY 2.39 1.40 0.84 1.87 3.34 2.14 0.89 92.85%
DY 2.54 1.40 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 2.13 2.37 2.53 2.56 2.34 2.23 2.41 -7.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 19/11/02 21/08/02 20/05/02 20/02/02 23/11/01 29/08/01 -
Price 3.04 3.76 4.00 5.00 4.24 3.90 4.12 -
P/RPS 3.04 6.02 6.21 8.15 3.66 5.70 9.27 -52.34%
P/EPS 37.36 75.20 100.25 57.21 31.11 51.45 123.72 -54.89%
EY 2.68 1.33 1.00 1.75 3.21 1.94 0.81 121.55%
DY 2.84 1.33 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.90 2.49 2.13 2.73 2.44 2.45 2.64 -19.64%

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