[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -140.74%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 254,584 255,004 286,184 293,496 292,784 295,096 314,400 -13.11%
PBT -11,142 -14,916 -12,672 -9,572 -4,153 868 2,440 -
Tax -910 -692 -704 -743 -473 -398 -220 157.45%
NP -12,053 -15,608 -13,376 -10,315 -4,626 470 2,220 -
-
NP to SH -12,257 -15,594 -13,056 -10,217 -4,244 872 2,668 -
-
Tax Rate - - - - - 45.85% 9.02% -
Total Cost 266,637 270,612 299,560 303,811 297,410 294,626 312,180 -9.97%
-
Net Worth 116,408 63,771 69,845 72,882 79,967 83,004 84,016 24.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 116,408 63,771 69,845 72,882 79,967 83,004 84,016 24.25%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -4.73% -6.12% -4.67% -3.51% -1.58% 0.16% 0.71% -
ROE -10.53% -24.45% -18.69% -14.02% -5.31% 1.05% 3.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 251.50 251.92 282.72 289.94 289.24 291.52 310.60 -13.11%
EPS -12.11 -15.40 -12.88 -10.09 -4.19 0.86 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.63 0.69 0.72 0.79 0.82 0.83 24.25%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 228.64 229.02 257.02 263.58 262.95 265.02 282.36 -13.11%
EPS -11.01 -14.00 -11.73 -9.18 -3.81 0.78 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0455 0.5727 0.6273 0.6545 0.7182 0.7455 0.7545 24.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.645 0.75 0.68 0.72 0.88 1.19 -
P/RPS 0.27 0.26 0.27 0.23 0.25 0.30 0.38 -20.35%
P/EPS -5.53 -4.19 -5.81 -6.74 -17.17 102.15 45.15 -
EY -18.07 -23.88 -17.20 -14.84 -5.82 0.98 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.02 1.09 0.94 0.91 1.07 1.43 -45.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 31/05/22 -
Price 0.77 0.635 0.67 0.79 0.72 0.79 0.985 -
P/RPS 0.31 0.25 0.24 0.27 0.25 0.27 0.32 -2.09%
P/EPS -6.36 -4.12 -5.19 -7.83 -17.17 91.71 37.37 -
EY -15.73 -24.26 -19.25 -12.78 -5.82 1.09 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.01 0.97 1.10 0.91 0.96 1.19 -31.79%

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