[HTPADU] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.98%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 70,020 77,081 53,762 56,652 54,775 37,174 0 -100.00%
PBT 8,291 4,010 6,859 6,780 8,813 7,229 0 -100.00%
Tax -2,312 -1,711 -1,752 -2,248 -2,750 -1,869 0 -100.00%
NP 5,979 2,299 5,107 4,532 6,063 5,360 0 -100.00%
-
NP to SH 5,513 2,299 5,107 4,532 6,063 5,360 0 -100.00%
-
Tax Rate 27.89% 42.67% 25.54% 33.16% 31.20% 25.85% - -
Total Cost 64,041 74,782 48,655 52,120 48,712 31,814 0 -100.00%
-
Net Worth 173,094 172,924 163,903 136,866 127,179 85,732 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 4,532 3,999 - - -
Div Payout % - - - 100.00% 65.96% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 173,094 172,924 163,903 136,866 127,179 85,732 0 -100.00%
NOSH 100,054 99,956 99,941 90,640 79,986 67,506 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.54% 2.98% 9.50% 8.00% 11.07% 14.42% 0.00% -
ROE 3.18% 1.33% 3.12% 3.31% 4.77% 6.25% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 69.98 77.11 53.79 62.50 68.48 55.07 0.00 -100.00%
EPS 5.51 2.30 5.11 5.00 7.58 7.94 0.00 -100.00%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.73 1.73 1.64 1.51 1.59 1.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 90,640
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 62.88 69.23 48.28 50.88 49.19 33.39 0.00 -100.00%
EPS 4.95 2.06 4.59 4.07 5.45 4.81 0.00 -100.00%
DPS 0.00 0.00 0.00 4.07 3.59 0.00 0.00 -
NAPS 1.5545 1.553 1.472 1.2292 1.1422 0.77 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - - -
Price 1.40 2.57 3.60 3.58 3.54 0.00 0.00 -
P/RPS 2.00 3.33 6.69 5.73 5.17 0.00 0.00 -100.00%
P/EPS 25.41 111.74 70.45 71.60 46.70 0.00 0.00 -100.00%
EY 3.94 0.89 1.42 1.40 2.14 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 1.40 1.41 0.00 0.00 -
P/NAPS 0.81 1.49 2.20 2.37 2.23 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 10/11/05 09/11/04 10/11/03 19/11/02 23/11/01 09/01/01 - -
Price 1.26 2.54 3.78 3.76 3.90 3.18 0.00 -
P/RPS 1.80 3.29 7.03 6.02 5.70 5.77 0.00 -100.00%
P/EPS 22.87 110.43 73.97 75.20 51.45 40.05 0.00 -100.00%
EY 4.37 0.91 1.35 1.33 1.94 2.50 0.00 -100.00%
DY 0.00 0.00 0.00 1.33 1.28 0.00 0.00 -
P/NAPS 0.73 1.47 2.30 2.49 2.45 2.50 0.00 -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
Post a Comment