[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 73.99%
YoY- 920.5%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,583,278 1,595,710 1,479,662 1,626,504 1,081,939 1,222,812 1,174,932 22.06%
PBT 189,903 219,005 245,842 345,332 194,590 168,668 92,680 61.53%
Tax -33,539 -43,226 -47,082 -61,032 -31,073 -31,273 -18,324 49.79%
NP 156,364 175,778 198,760 284,300 163,517 137,394 74,356 64.36%
-
NP to SH 156,013 175,382 198,654 284,352 163,427 137,257 74,036 64.59%
-
Tax Rate 17.66% 19.74% 19.15% 17.67% 15.97% 18.54% 19.77% -
Total Cost 1,426,914 1,419,932 1,280,902 1,342,204 918,422 1,085,417 1,100,576 18.95%
-
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 17,338 - - - 14,185 - - -
Div Payout % 11.11% - - - 8.68% - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
NOSH 1,745,278 1,745,278 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 15.99%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 9.88% 11.02% 13.43% 17.48% 15.11% 11.24% 6.33% -
ROE 12.33% 14.03% 16.37% 23.81% 17.72% 14.44% 8.39% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 91.31 91.89 85.36 93.96 76.27 88.79 86.51 3.67%
EPS 9.00 10.09 11.46 16.44 11.52 9.96 5.46 39.66%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.73 0.72 0.70 0.69 0.65 0.69 0.65 8.06%
Adjusted Per Share Value based on latest NOSH - 1,733,378
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 91.01 91.73 85.06 93.50 62.19 70.29 67.54 22.06%
EPS 8.97 10.08 11.42 16.35 9.39 7.89 4.26 64.50%
DPS 1.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.7276 0.7187 0.6975 0.6866 0.53 0.5463 0.5075 27.23%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.29 0.435 0.49 0.565 0.505 0.635 0.365 -
P/RPS 0.32 0.47 0.57 0.60 0.66 0.72 0.42 -16.62%
P/EPS 3.22 4.31 4.28 3.44 4.38 6.37 6.70 -38.72%
EY 31.03 23.22 23.39 29.07 22.81 15.69 14.93 63.07%
DY 3.45 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.40 0.60 0.70 0.82 0.78 0.92 0.56 -20.14%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 29/06/22 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 -
Price 0.22 0.295 0.45 0.515 0.58 0.565 0.47 -
P/RPS 0.24 0.32 0.53 0.55 0.76 0.64 0.54 -41.84%
P/EPS 2.45 2.92 3.93 3.14 5.03 5.67 8.62 -56.87%
EY 40.90 34.24 25.47 31.90 19.86 17.64 11.60 132.19%
DY 4.55 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.30 0.41 0.64 0.75 0.89 0.82 0.72 -44.30%

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