[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.24%
YoY- -83.83%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 295,096 314,400 269,502 267,752 263,842 280,260 325,011 -6.25%
PBT 868 2,440 -15,647 2,892 3,766 160 13,280 -83.85%
Tax -398 -220 -326 -166 -196 -108 -165 80.14%
NP 470 2,220 -15,973 2,725 3,570 52 13,115 -89.19%
-
NP to SH 872 2,668 -15,345 1,941 1,204 580 10,964 -81.59%
-
Tax Rate 45.85% 9.02% - 5.74% 5.20% 67.50% 1.24% -
Total Cost 294,626 312,180 285,475 265,026 260,272 280,208 311,896 -3.73%
-
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.16% 0.71% -5.93% 1.02% 1.35% 0.02% 4.04% -
ROE 1.05% 3.18% -15.79% 1.68% 1.09% 0.51% 9.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 291.52 310.60 266.24 264.51 260.65 276.87 321.08 -6.25%
EPS 0.86 2.64 -15.16 1.92 1.18 0.56 10.83 -81.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.96 1.14 1.09 1.12 1.12 -18.81%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 265.02 282.36 242.04 240.46 236.95 251.70 291.89 -6.25%
EPS 0.78 2.40 -13.78 1.74 1.08 0.52 9.85 -81.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7545 0.8727 1.0364 0.9909 1.0182 1.0182 -18.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 1.19 1.26 1.28 1.25 1.46 1.56 -
P/RPS 0.30 0.38 0.47 0.48 0.48 0.53 0.49 -27.96%
P/EPS 102.15 45.15 -8.31 66.74 105.09 254.81 14.40 270.51%
EY 0.98 2.21 -12.03 1.50 0.95 0.39 6.94 -72.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.43 1.31 1.12 1.15 1.30 1.39 -16.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 26/08/21 29/06/21 25/03/21 -
Price 0.79 0.985 1.12 1.10 1.35 1.29 1.51 -
P/RPS 0.27 0.32 0.42 0.42 0.52 0.47 0.47 -30.96%
P/EPS 91.71 37.37 -7.39 57.36 113.50 225.14 13.94 252.31%
EY 1.09 2.68 -13.54 1.74 0.88 0.44 7.17 -71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.19 1.17 0.96 1.24 1.15 1.35 -20.38%

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