[HTPADU] QoQ TTM Result on 31-Dec-2002 [#4]

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	256,014	258,904	258,294	257,311	241,026	239,149	223,135	9.58%
YoY %	-1.12%	0.24%	0.38%	6.76%	0.78%	7.18%	-	-
Horiz. %	114.74%	116.03%	115.76%	115.32%	108.02%	107.18%	100.00%	-
PBT	34,888	34,809	34,335	34,618	38,936	40,969	40,338	-9.21%
YoY %	0.23%	1.38%	-0.82%	-11.09%	-4.96%	1.56%	-	-
Horiz. %	86.49%	86.29%	85.12%	85.82%	96.52%	101.56%	100.00%	-
Tax	-12,163	-12,659	-12,237	-11,773	-13,602	-14,104	-14,004	-8.96%
YoY %	3.92%	-3.45%	-3.94%	13.45%	3.56%	-0.71%	-	-
Horiz. %	86.85%	90.40%	87.38%	84.07%	97.13%	100.71%	100.00%	-
NP	22,725	22,150	22,098	22,845	25,334	26,865	26,334	-9.35%
YoY %	2.60%	0.24%	-3.27%	-9.82%	-5.70%	2.02%	-	-
Horiz. %	86.30%	84.11%	83.91%	86.75%	96.20%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,725	22,150	22,098	22,845	25,334	26,865	26,334	-9.35%
YoY %	2.60%	0.24%	-3.27%	-9.82%	-5.70%	2.02%	-	-
Horiz. %	86.30%	84.11%	83.91%	86.75%	96.20%	102.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.86%	36.37%	35.64%	34.01%	34.93%	34.43%	34.72%	-
YoY %	-4.15%	2.05%	4.79%	-2.63%	1.45%	-0.84%	-	-
Horiz. %	100.40%	104.75%	102.65%	97.96%	100.60%	99.16%	100.00%	-
Total Cost	233,289	236,754	236,196	234,466	215,692	212,284	196,801	11.99%
YoY %	-1.46%	0.24%	0.74%	8.70%	1.61%	7.87%	-	-
Horiz. %	118.54%	120.30%	120.02%	119.14%	109.60%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,903	163,201	163,026	159,940	90,640	150,399	146,359	7.83%
YoY %	0.43%	0.11%	1.93%	76.46%	-39.73%	2.76%	-	-
Horiz. %	111.99%	111.51%	111.39%	109.28%	61.93%	102.76%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	34,523	33,760	25,109	16,468	11,830	7,998	7,998	164.86%
YoY %	2.26%	34.45%	52.47%	39.21%	47.91%	0.00%	-	-
Horiz. %	431.65%	422.11%	313.94%	205.90%	147.91%	100.00%	100.00%	-
Div Payout %	151.92%	152.42%	113.63%	72.09%	46.70%	29.77%	30.37%	-
YoY %	-0.33%	34.14%	57.62%	54.37%	56.87%	-1.98%	-	-
Horiz. %	500.23%	501.88%	374.15%	237.37%	153.77%	98.02%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	163,903	163,201	163,026	159,940	90,640	150,399	146,359	7.83%
YoY %	0.43%	0.11%	1.93%	76.46%	-39.73%	2.76%	-	-
Horiz. %	111.99%	111.51%	111.39%	109.28%	61.93%	102.76%	100.00%	-
NOSH	99,941	100,123	100,016	99,962	90,640	79,999	79,977	16.00%
YoY %	-0.18%	0.11%	0.05%	10.28%	13.30%	0.03%	-	-
Horiz. %	124.96%	125.19%	125.06%	124.99%	113.33%	100.03%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	8.88%	8.56%	8.56%	8.88%	10.51%	11.23%	11.80%	-
YoY %	3.74%	0.00%	-3.60%	-15.51%	-6.41%	-4.83%	-	-
Horiz. %	75.25%	72.54%	72.54%	75.25%	89.07%	95.17%	100.00%	-
ROE	13.86%	13.57%	13.55%	14.28%	27.95%	17.86%	17.99%	-
YoY %	2.14%	0.15%	-5.11%	-48.91%	56.49%	-0.72%	-	-
Horiz. %	77.04%	75.43%	75.32%	79.38%	155.36%	99.28%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	256.16	258.58	258.25	257.41	265.92	298.94	279.00	-5.52%
YoY %	-0.94%	0.13%	0.33%	-3.20%	-11.05%	7.15%	-	-
Horiz. %	91.81%	92.68%	92.56%	92.26%	95.31%	107.15%	100.00%	-
EPS	22.74	22.12	22.09	22.85	27.95	33.58	32.93	-21.85%
YoY %	2.80%	0.14%	-3.33%	-18.25%	-16.77%	1.97%	-	-
Horiz. %	69.06%	67.17%	67.08%	69.39%	84.88%	101.97%	100.00%	-
DPS	34.52	33.72	25.11	16.47	13.05	10.00	10.00	128.23%
YoY %	2.37%	34.29%	52.46%	26.21%	30.50%	0.00%	-	-
Horiz. %	345.20%	337.20%	251.10%	164.70%	130.50%	100.00%	100.00%	-
NAPS	1.64	1.63	1.63	1.60	1.00	1.88	1.83	-7.04%
YoY %	0.61%	0.00%	1.87%	60.00%	-46.81%	2.73%	-	-
Horiz. %	89.62%	89.07%	89.07%	87.43%	54.64%	102.73%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 99,962
RPS	240.64	243.36	242.79	241.86	226.55	224.79	209.74	9.58%
YoY %	-1.12%	0.23%	0.38%	6.76%	0.78%	7.18%	-	-
Horiz. %	114.73%	116.03%	115.76%	115.31%	108.01%	107.18%	100.00%	-
EPS	21.36	20.82	20.77	21.47	23.81	25.25	24.75	-9.34%
YoY %	2.59%	0.24%	-3.26%	-9.83%	-5.70%	2.02%	-	-
Horiz. %	86.30%	84.12%	83.92%	86.75%	96.20%	102.02%	100.00%	-
DPS	32.45	31.73	23.60	15.48	11.12	7.52	7.52	164.81%
YoY %	2.27%	34.45%	52.45%	39.21%	47.87%	0.00%	-	-
Horiz. %	431.52%	421.94%	313.83%	205.85%	147.87%	100.00%	100.00%	-
NAPS	1.5406	1.534	1.5324	1.5034	0.852	1.4137	1.3757	7.83%
YoY %	0.43%	0.10%	1.93%	76.46%	-39.73%	2.76%	-	-
Horiz. %	111.99%	111.51%	111.39%	109.28%	61.93%	102.76%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
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	1.41	1.32	1.21	1.32	1.35	1.59	1.68	-11.01%
YoY %	6.82%	9.09%	-8.33%	-2.22%	-15.09%	-5.36%	-	-
Horiz. %	83.93%	78.57%	72.02%	78.57%	80.36%	94.64%	100.00%	-
P/EPS	15.83	15.46	14.12	14.88	12.81	14.17	14.21	7.45%
YoY %	2.39%	9.49%	-5.11%	16.16%	-9.60%	-0.28%	-	-
Horiz. %	111.40%	108.80%	99.37%	104.71%	90.15%	99.72%	100.00%	-
EY	6.32	6.47	7.08	6.72	7.81	7.05	7.04	-6.93%
YoY %	-2.32%	-8.62%	5.36%	-13.96%	10.78%	0.14%	-	-
Horiz. %	89.77%	91.90%	100.57%	95.45%	110.94%	100.14%	100.00%	-
DY	9.59	9.86	8.05	4.85	3.65	2.10	2.14	171.56%
YoY %	-2.74%	22.48%	65.98%	32.88%	73.81%	-1.87%	-	-
Horiz. %	448.13%	460.75%	376.17%	226.64%	170.56%	98.13%	100.00%	-
P/NAPS	2.20	2.10	1.91	2.13	3.58	2.53	2.56	-9.60%
YoY %	4.76%	9.95%	-10.33%	-40.50%	41.50%	-1.17%	-	-
Horiz. %	85.94%	82.03%	74.61%	83.20%	139.84%	98.83%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
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	1.48	1.42	1.22	1.18	1.41	1.34	1.79	-11.89%
YoY %	4.23%	16.39%	3.39%	-16.31%	5.22%	-25.14%	-	-
Horiz. %	82.68%	79.33%	68.16%	65.92%	78.77%	74.86%	100.00%	-
P/EPS	16.62	16.54	14.30	13.30	13.45	11.91	15.19	6.17%
YoY %	0.48%	15.66%	7.52%	-1.12%	12.93%	-21.59%	-	-
Horiz. %	109.41%	108.89%	94.14%	87.56%	88.55%	78.41%	100.00%	-
EY	6.02	6.04	6.99	7.52	7.43	8.40	6.59	-5.84%
YoY %	-0.33%	-13.59%	-7.05%	1.21%	-11.55%	27.47%	-	-
Horiz. %	91.35%	91.65%	106.07%	114.11%	112.75%	127.47%	100.00%	-
DY	9.13	9.21	7.94	5.42	3.47	2.50	2.00	174.93%
YoY %	-0.87%	15.99%	46.49%	56.20%	38.80%	25.00%	-	-
Horiz. %	456.50%	460.50%	397.00%	271.00%	173.50%	125.00%	100.00%	-
P/NAPS	2.30	2.25	1.94	1.90	3.76	2.13	2.73	-10.78%
YoY %	2.22%	15.98%	2.11%	-49.47%	76.53%	-21.98%	-	-
Horiz. %	84.25%	82.42%	71.06%	69.60%	137.73%	78.02%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:00:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

918

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

NOTION

NOTION VTEC BHD

319

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

309

DNEX

DAGANG NEXCHANGE BERHAD

272

UCHITEC

UCHI TECHNOLOGIES BHD

271

Daily Stocks

INGENIEU

0.06

+0.01

54,421,500

AHB-WC

0.075

0.00

45,580,000

NOVAMSC

0.225

+0.01

33,335,400

HIAPTEK

0.44

+0.015

32,479,500

MAXLAND-WB

0.03

+0.025

32,316,900

SNS

0.78

+0.025

30,622,700

TCS

0.185

+0.025

24,941,400

JCY

0.735

+0.03

24,409,500

MYEG

1.00

-0.02

23,289,200

YGL

0.26

+0.015

22,812,600

More active Stocks

NESTLE

122.30

+0.80

40,300

DLADY

36.48

+0.30

5,500

AJI

15.78

+0.28

27,800

HEIM

22.28

+0.24

62,300

CANONE

3.13

+0.13

22,100

NAIM

1.54

+0.12

2,513,600

HLBANK

19.32

+0.12

31,600

HUMEIND

3.46

+0.11

670,600

MSM

2.44

+0.11

599,000

YTL

3.54

+0.09

2,644,800

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,204,400

KHIND

2.64

-0.14

3,500

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PETGAS

17.74

-0.08

4,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More