[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 165.7%
YoY- 438.9%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 1,626,504 1,081,939 1,222,812 1,174,932 925,772 932,873 963,544 41.63%
PBT 345,332 194,590 168,668 92,680 35,676 8,689 -4,830 -
Tax -61,032 -31,073 -31,273 -18,324 -7,360 -4,088 -2,853 666.32%
NP 284,300 163,517 137,394 74,356 28,316 4,601 -7,684 -
-
NP to SH 284,352 163,427 137,257 74,036 27,864 4,287 -8,006 -
-
Tax Rate 17.67% 15.97% 18.54% 19.77% 20.63% 47.05% - -
Total Cost 1,342,204 918,422 1,085,417 1,100,576 897,456 928,272 971,228 23.99%
-
Net Worth 1,194,467 922,043 950,305 882,814 866,783 861,560 843,385 26.03%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - 14,185 - - - 4,038 - -
Div Payout % - 8.68% - - - 94.20% - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,194,467 922,043 950,305 882,814 866,783 861,560 843,385 26.03%
NOSH 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 1,360,332 1,344,198 18.41%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 17.48% 15.11% 11.24% 6.33% 3.06% 0.49% -0.80% -
ROE 23.81% 17.72% 14.44% 8.39% 3.21% 0.50% -0.95% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 93.96 76.27 88.79 86.51 67.29 69.30 71.98 19.38%
EPS 16.44 11.52 9.96 5.46 2.04 0.32 -0.60 -
DPS 0.00 1.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.69 0.65 0.69 0.65 0.63 0.64 0.63 6.23%
Adjusted Per Share Value based on latest NOSH - 1,397,824
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 93.28 62.05 70.13 67.38 53.09 53.50 55.26 41.63%
EPS 16.31 9.37 7.87 4.25 1.60 0.25 -0.46 -
DPS 0.00 0.81 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.6851 0.5288 0.545 0.5063 0.4971 0.4941 0.4837 26.04%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.565 0.505 0.635 0.365 0.185 0.155 0.165 -
P/RPS 0.60 0.66 0.72 0.42 0.27 0.22 0.23 89.17%
P/EPS 3.44 4.38 6.37 6.70 9.13 48.67 -27.59 -
EY 29.07 22.81 15.69 14.93 10.95 2.05 -3.62 -
DY 0.00 1.98 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.82 0.78 0.92 0.56 0.29 0.24 0.26 114.61%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 28/09/20 25/06/20 -
Price 0.515 0.58 0.565 0.47 0.49 0.18 0.16 -
P/RPS 0.55 0.76 0.64 0.54 0.73 0.26 0.22 83.89%
P/EPS 3.14 5.03 5.67 8.62 24.19 56.52 -26.75 -
EY 31.90 19.86 17.64 11.60 4.13 1.77 -3.74 -
DY 0.00 1.72 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.75 0.89 0.82 0.72 0.78 0.28 0.25 107.59%

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