[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 96.91%
YoY- -109.28%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 361,033 279,907 139,602 70,073 383,843 304,574 215,276 41.02%
PBT 6,659 1,070 891 -878 -36,158 2,104 2,057 118.36%
Tax -512 -463 -286 -132 -196 -1,094 -965 -34.38%
NP 6,147 607 605 -1,010 -36,354 1,010 1,092 215.44%
-
NP to SH 7,105 1,808 1,151 -902 -29,175 3,404 1,245 218.33%
-
Tax Rate 7.69% 43.27% 32.10% - - 52.00% 46.91% -
Total Cost 354,886 279,300 138,997 71,083 420,197 303,564 214,184 39.89%
-
Net Worth 104,261 98,188 98,188 96,163 114,384 133,617 113,372 -5.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,261 98,188 98,188 96,163 114,384 133,617 113,372 -5.41%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.70% 0.22% 0.43% -1.44% -9.47% 0.33% 0.51% -
ROE 6.81% 1.84% 1.17% -0.94% -25.51% 2.55% 1.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 356.66 276.52 137.91 69.22 379.20 300.89 212.67 41.02%
EPS 7.02 1.79 1.14 -0.89 -28.82 3.36 1.23 218.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.97 0.97 0.95 1.13 1.32 1.12 -5.41%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 324.24 251.38 125.37 62.93 344.72 273.53 193.34 41.02%
EPS 6.38 1.62 1.03 -0.81 -26.20 3.06 1.12 217.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9364 0.8818 0.8818 0.8636 1.0273 1.20 1.0182 -5.41%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.01 0.885 0.75 0.425 0.50 0.505 -
P/RPS 0.34 0.37 0.64 1.08 0.11 0.17 0.24 26.05%
P/EPS 17.52 56.55 77.83 -84.17 -1.47 14.87 41.06 -43.23%
EY 5.71 1.77 1.28 -1.19 -67.82 6.73 2.44 75.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 0.91 0.79 0.38 0.38 0.45 90.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.92 0.75 1.15 0.885 0.735 0.435 0.52 -
P/RPS 0.26 0.27 0.83 1.28 0.19 0.14 0.24 5.46%
P/EPS 13.11 41.99 101.14 -99.32 -2.55 12.94 42.28 -54.09%
EY 7.63 2.38 0.99 -1.01 -39.21 7.73 2.37 117.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 1.19 0.93 0.65 0.33 0.46 55.08%

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