[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2018 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 47.68%
YoY- -35.67%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 1,186,607 1,168,974 1,160,108 1,313,404 1,127,859 1,070,052 1,121,944 3.81%
PBT 39,149 4,608 20,370 55,932 48,366 82,348 114,108 -51.08%
Tax -14,332 -11,432 -11,814 -16,124 -21,177 -19,049 -21,490 -23.72%
NP 24,817 -6,824 8,556 39,808 27,189 63,298 92,618 -58.53%
-
NP to SH 25,303 -5,682 9,834 41,272 27,946 63,894 93,172 -58.16%
-
Tax Rate 36.61% 248.09% 58.00% 28.83% 43.78% 23.13% 18.83% -
Total Cost 1,161,790 1,175,798 1,151,552 1,273,596 1,100,670 1,006,753 1,029,326 8.42%
-
Net Worth 855,022 829,426 975,134 990,862 838,865 850,270 854,899 0.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 6,679 - - - 6,657 - - -
Div Payout % 26.40% - - - 23.82% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 855,022 829,426 975,134 990,862 838,865 850,270 854,899 0.00%
NOSH 1,344,198 1,344,198 1,344,198 1,344,198 1,337,054 1,335,680 1,329,668 0.72%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.09% -0.58% 0.74% 3.03% 2.41% 5.92% 8.26% -
ROE 2.96% -0.69% 1.01% 4.17% 3.33% 7.51% 10.90% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 88.82 87.38 73.76 83.51 84.70 80.54 85.30 2.74%
EPS 1.89 -0.43 0.74 3.08 2.12 4.85 7.10 -58.71%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.64 0.62 0.62 0.63 0.63 0.64 0.65 -1.03%
Adjusted Per Share Value based on latest NOSH - 1,344,198
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 68.05 67.04 66.53 75.33 64.68 61.37 64.35 3.80%
EPS 1.45 -0.33 0.56 2.37 1.60 3.66 5.34 -58.16%
DPS 0.38 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.4904 0.4757 0.5593 0.5683 0.4811 0.4876 0.4903 0.01%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.225 0.275 0.28 0.34 0.38 0.38 0.50 -
P/RPS 0.25 0.31 0.38 0.41 0.45 0.47 0.59 -43.67%
P/EPS 11.88 -64.74 44.78 12.96 18.11 7.90 7.06 41.60%
EY 8.42 -1.54 2.23 7.72 5.52 12.66 14.17 -29.38%
DY 2.22 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.35 0.44 0.45 0.54 0.60 0.59 0.77 -40.96%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 27/09/19 27/06/19 27/03/19 14/12/18 27/09/18 25/06/18 29/03/18 -
Price 0.195 0.225 0.285 0.295 0.41 0.36 0.42 -
P/RPS 0.22 0.26 0.39 0.35 0.48 0.45 0.49 -41.45%
P/EPS 10.30 -52.97 45.58 11.24 19.54 7.49 5.93 44.64%
EY 9.71 -1.89 2.19 8.90 5.12 13.36 16.87 -30.87%
DY 2.56 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 0.30 0.36 0.46 0.47 0.65 0.56 0.65 -40.36%

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