[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 21.8%
YoY- 54.31%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 200,814 131,921 70,065 325,011 257,659 155,699 74,740 93.15%
PBT 2,169 1,883 40 13,280 11,920 5,790 1,291 41.28%
Tax -125 -98 -27 -165 -283 -670 -102 14.50%
NP 2,044 1,785 13 13,115 11,637 5,120 1,189 43.45%
-
NP to SH 1,456 602 145 10,964 9,002 5,806 1,310 7.29%
-
Tax Rate 5.76% 5.20% 67.50% 1.24% 2.37% 11.57% 7.90% -
Total Cost 198,770 130,136 70,052 311,896 246,022 150,579 73,551 93.90%
-
Net Worth 115,396 110,335 113,372 113,372 117,420 111,347 108,310 4.31%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 115,396 110,335 113,372 113,372 117,420 111,347 108,310 4.31%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.02% 1.35% 0.02% 4.04% 4.52% 3.29% 1.59% -
ROE 1.26% 0.55% 0.13% 9.67% 7.67% 5.21% 1.21% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 198.38 130.32 69.22 321.08 254.54 153.81 73.84 93.14%
EPS 1.44 0.59 0.14 10.83 8.89 5.74 1.29 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.09 1.12 1.12 1.16 1.10 1.07 4.31%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 180.35 118.48 62.92 291.89 231.40 139.83 67.12 93.15%
EPS 1.31 0.54 0.13 9.85 8.08 5.21 1.18 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 0.9909 1.0182 1.0182 1.0545 1.00 0.9727 4.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.28 1.25 1.46 1.56 1.04 1.00 0.585 -
P/RPS 0.65 0.96 2.11 0.49 0.41 0.65 0.79 -12.18%
P/EPS 88.99 210.18 1,019.23 14.40 11.69 17.43 45.20 57.02%
EY 1.12 0.48 0.10 6.94 8.55 5.74 2.21 -36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 1.30 1.39 0.90 0.91 0.55 60.58%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 26/08/21 29/06/21 25/03/21 26/11/20 27/08/20 30/06/20 -
Price 1.10 1.35 1.29 1.51 1.75 1.05 1.00 -
P/RPS 0.55 1.04 1.86 0.47 0.69 0.68 1.35 -45.01%
P/EPS 76.47 227.00 900.55 13.94 19.68 18.31 77.27 -0.69%
EY 1.31 0.44 0.11 7.17 5.08 5.46 1.29 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.24 1.15 1.35 1.51 0.95 0.93 2.13%

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