[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -26.25%
YoY- 245.23%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 325,011 343,545 311,398 298,960 361,033 373,209 279,204 10.60%
PBT 13,280 15,893 11,580 5,164 6,659 1,426 1,782 279.21%
Tax -165 -377 -1,340 -408 -512 -617 -572 -56.17%
NP 13,115 15,516 10,240 4,756 6,147 809 1,210 386.24%
-
NP to SH 10,964 12,002 11,612 5,240 7,105 2,410 2,302 181.74%
-
Tax Rate 1.24% 2.37% 11.57% 7.90% 7.69% 43.27% 32.10% -
Total Cost 311,896 328,029 301,158 294,204 354,886 372,400 277,994 7.93%
-
Net Worth 113,372 117,420 111,347 108,310 104,261 98,188 98,188 10.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 113,372 117,420 111,347 108,310 104,261 98,188 98,188 10.01%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.04% 4.52% 3.29% 1.59% 1.70% 0.22% 0.43% -
ROE 9.67% 10.22% 10.43% 4.84% 6.81% 2.46% 2.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 321.08 339.39 307.63 295.34 356.66 368.69 275.83 10.60%
EPS 10.83 11.85 11.48 5.16 7.02 2.39 2.28 181.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.16 1.10 1.07 1.03 0.97 0.97 10.01%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 291.89 308.53 279.66 268.49 324.24 335.17 250.75 10.60%
EPS 9.85 10.78 10.43 4.71 6.38 2.16 2.07 181.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 1.0545 1.00 0.9727 0.9364 0.8818 0.8818 10.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.56 1.04 1.00 0.585 1.23 1.01 0.885 -
P/RPS 0.49 0.31 0.33 0.20 0.34 0.27 0.32 32.67%
P/EPS 14.40 8.77 8.72 11.30 17.52 42.41 38.92 -48.30%
EY 6.94 11.40 11.47 8.85 5.71 2.36 2.57 93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.90 0.91 0.55 1.19 1.04 0.91 32.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 26/11/20 27/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 1.51 1.75 1.05 1.00 0.92 0.75 1.15 -
P/RPS 0.47 0.52 0.34 0.34 0.26 0.20 0.42 7.75%
P/EPS 13.94 14.76 9.15 19.32 13.11 31.49 50.57 -57.47%
EY 7.17 6.78 10.93 5.18 7.63 3.18 1.98 134.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.51 0.95 0.93 0.89 0.77 1.19 8.73%

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