[HTPADU] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.57%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 304,470 280,737 260,417 207,905 209,637 176,030 132,524 14.86%
PBT 14,390 25,441 26,068 27,702 27,341 29,133 28,197 -10.60%
Tax -5,117 -7,429 -9,404 -8,245 -7,725 -7,825 -7,476 -6.12%
NP 9,273 18,012 16,664 19,457 19,616 21,308 20,721 -12.53%
-
NP to SH 9,445 16,796 16,664 19,457 19,616 21,308 20,721 -12.26%
-
Tax Rate 35.56% 29.20% 36.07% 29.76% 28.25% 26.86% 26.51% -
Total Cost 295,197 262,725 243,753 188,448 190,021 154,722 111,802 17.55%
-
Net Worth 191,107 172,958 172,972 164,033 148,100 127,176 85,738 14.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 6,538 - - -
Div Payout % - - - - 33.33% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 191,107 172,958 172,972 164,033 148,100 127,176 85,738 14.28%
NOSH 100,056 99,976 99,984 100,020 98,080 79,984 67,510 6.77%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.05% 6.42% 6.40% 9.36% 9.36% 12.10% 15.64% -
ROE 4.94% 9.71% 9.63% 11.86% 13.25% 16.75% 24.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 304.30 280.80 260.46 207.86 213.74 220.08 196.30 7.57%
EPS 9.44 16.80 16.67 19.45 20.00 26.64 30.69 -17.83%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 1.91 1.73 1.73 1.64 1.51 1.59 1.27 7.03%
Adjusted Per Share Value based on latest NOSH - 99,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 286.19 263.88 244.78 195.42 197.05 165.46 124.57 14.86%
EPS 8.88 15.79 15.66 18.29 18.44 20.03 19.48 -12.26%
DPS 0.00 0.00 0.00 0.00 6.15 0.00 0.00 -
NAPS 1.7963 1.6257 1.6259 1.5418 1.3921 1.1954 0.8059 14.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 1.19 1.40 2.57 3.60 3.58 3.54 0.00 -
P/RPS 0.39 0.50 0.99 1.73 1.67 1.61 0.00 -
P/EPS 12.61 8.33 15.42 18.51 17.90 13.29 0.00 -
EY 7.93 12.00 6.49 5.40 5.59 7.53 0.00 -
DY 0.00 0.00 0.00 0.00 1.86 0.00 0.00 -
P/NAPS 0.62 0.81 1.49 2.20 2.37 2.23 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 09/01/01 -
Price 1.17 1.26 2.54 3.78 3.76 3.90 3.18 -
P/RPS 0.38 0.45 0.98 1.82 1.76 1.77 1.62 -21.45%
P/EPS 12.39 7.50 15.24 19.43 18.80 14.64 10.36 3.02%
EY 8.07 13.33 6.56 5.15 5.32 6.83 9.65 -2.93%
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.61 0.73 1.47 2.30 2.49 2.45 2.50 -20.94%

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