[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 141.86%
YoY- -83.83%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 147,548 78,600 269,502 200,814 131,921 70,065 325,011 -41.01%
PBT 434 610 -15,647 2,169 1,883 40 13,280 -89.84%
Tax -199 -55 -326 -125 -98 -27 -165 13.34%
NP 235 555 -15,973 2,044 1,785 13 13,115 -93.20%
-
NP to SH 436 667 -15,345 1,456 602 145 10,964 -88.41%
-
Tax Rate 45.85% 9.02% - 5.76% 5.20% 67.50% 1.24% -
Total Cost 147,313 78,045 285,475 198,770 130,136 70,052 311,896 -39.43%
-
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.16% 0.71% -5.93% 1.02% 1.35% 0.02% 4.04% -
ROE 0.53% 0.79% -15.79% 1.26% 0.55% 0.13% 9.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 145.76 77.65 266.24 198.38 130.32 69.22 321.08 -41.01%
EPS 0.43 0.66 -15.16 1.44 0.59 0.14 10.83 -88.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.96 1.14 1.09 1.12 1.12 -18.81%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 132.51 70.59 242.04 180.35 118.48 62.92 291.89 -41.01%
EPS 0.39 0.60 -13.78 1.31 0.54 0.13 9.85 -88.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7545 0.8727 1.0364 0.9909 1.0182 1.0182 -18.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 1.19 1.26 1.28 1.25 1.46 1.56 -
P/RPS 0.60 1.53 0.47 0.65 0.96 2.11 0.49 14.49%
P/EPS 204.31 180.60 -8.31 88.99 210.18 1,019.23 14.40 488.92%
EY 0.49 0.55 -12.03 1.12 0.48 0.10 6.94 -82.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.43 1.31 1.12 1.15 1.30 1.39 -16.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 26/08/21 29/06/21 25/03/21 -
Price 0.79 0.985 1.12 1.10 1.35 1.29 1.51 -
P/RPS 0.54 1.27 0.42 0.55 1.04 1.86 0.47 9.72%
P/EPS 183.41 149.49 -7.39 76.47 227.00 900.55 13.94 459.95%
EY 0.55 0.67 -13.54 1.31 0.44 0.11 7.17 -82.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.19 1.17 0.96 1.24 1.15 1.35 -20.38%

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