[HTPADU] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 721.92%
YoY- 177.92%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 311,970 249,802 246,532 277,862 254,584 255,004 286,184 5.90%
PBT 11,112 2,534 2,004 8,629 -11,142 -14,916 -12,672 -
Tax -1,081 -972 -1,080 -1,399 -910 -692 -704 32.99%
NP 10,030 1,562 924 7,230 -12,053 -15,608 -13,376 -
-
NP to SH 9,550 1,162 528 7,222 -12,257 -15,594 -13,056 -
-
Tax Rate 9.73% 38.36% 53.89% 16.21% - - - -
Total Cost 301,940 248,240 245,608 270,632 266,637 270,612 299,560 0.52%
-
Net Worth 160,340 136,176 126,531 126,531 116,408 63,771 69,845 73.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 160,340 136,176 126,531 126,531 116,408 63,771 69,845 73.75%
NOSH 111,347 106,387 101,225 101,225 101,225 101,225 101,225 6.54%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.22% 0.63% 0.37% 2.60% -4.73% -6.12% -4.67% -
ROE 5.96% 0.85% 0.42% 5.71% -10.53% -24.45% -18.69% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 280.18 234.80 243.55 274.50 251.50 251.92 282.72 -0.59%
EPS 8.57 1.10 0.52 7.13 -12.11 -15.40 -12.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.28 1.25 1.25 1.15 0.63 0.69 63.08%
Adjusted Per Share Value based on latest NOSH - 111,347
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 280.18 224.34 221.41 249.54 228.64 229.02 257.02 5.90%
EPS 8.57 1.04 0.47 6.49 -11.01 -14.00 -11.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.223 1.1364 1.1364 1.0455 0.5727 0.6273 73.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.66 2.00 1.96 0.88 0.67 0.645 0.75 -
P/RPS 1.31 0.85 0.80 0.32 0.27 0.26 0.27 185.77%
P/EPS 42.67 183.11 375.76 12.33 -5.53 -4.19 -5.81 -
EY 2.34 0.55 0.27 8.11 -18.07 -23.88 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.56 1.57 0.70 0.58 1.02 1.09 75.49%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 29/08/24 28/05/24 28/02/24 28/11/23 30/08/23 30/05/23 -
Price 3.57 2.14 1.95 1.50 0.77 0.635 0.67 -
P/RPS 1.27 0.91 0.80 0.55 0.31 0.25 0.24 202.74%
P/EPS 41.62 195.93 373.84 21.02 -6.36 -4.12 -5.19 -
EY 2.40 0.51 0.27 4.76 -15.73 -24.26 -19.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.67 1.56 1.20 0.67 1.01 0.97 86.65%

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