[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 178.09%
YoY- 1814.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 739,831 406,626 1,081,939 917,109 587,466 231,443 932,873 -14.28%
PBT 122,921 86,333 194,590 126,501 46,340 8,919 8,689 482.11%
Tax -23,541 -15,258 -31,073 -23,455 -9,162 -1,840 -4,088 220.25%
NP 99,380 71,075 163,517 103,046 37,178 7,079 4,601 671.25%
-
NP to SH 99,327 71,088 163,427 102,943 37,018 6,966 4,287 708.08%
-
Tax Rate 19.15% 17.67% 15.97% 18.54% 19.77% 20.63% 47.05% -
Total Cost 640,451 335,551 918,422 814,063 550,288 224,364 928,272 -21.86%
-
Net Worth 1,213,341 1,194,467 922,043 950,305 882,814 866,783 861,560 25.56%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 14,185 - - - 4,038 -
Div Payout % - - 8.68% - - - 94.20% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,213,341 1,194,467 922,043 950,305 882,814 866,783 861,560 25.56%
NOSH 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 1,360,332 17.73%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 13.43% 17.48% 15.11% 11.24% 6.33% 3.06% 0.49% -
ROE 8.19% 5.95% 17.72% 10.83% 4.19% 0.80% 0.50% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 42.68 23.49 76.27 66.59 43.25 16.82 69.30 -27.54%
EPS 5.73 4.11 11.52 7.47 2.73 0.51 0.32 580.85%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.30 -
NAPS 0.70 0.69 0.65 0.69 0.65 0.63 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 1,403,175
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 42.43 23.32 62.05 52.60 33.69 13.27 53.50 -14.28%
EPS 5.70 4.08 9.37 5.90 2.12 0.40 0.25 699.49%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.23 -
NAPS 0.6959 0.6851 0.5288 0.545 0.5063 0.4971 0.4941 25.56%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.49 0.565 0.505 0.635 0.365 0.185 0.155 -
P/RPS 1.15 2.41 0.66 0.95 0.84 1.10 0.22 200.29%
P/EPS 8.55 13.76 4.38 8.50 13.39 36.54 48.67 -68.53%
EY 11.69 7.27 22.81 11.77 7.47 2.74 2.05 218.17%
DY 0.00 0.00 1.98 0.00 0.00 0.00 1.94 -
P/NAPS 0.70 0.82 0.78 0.92 0.56 0.29 0.24 103.74%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 28/09/20 -
Price 0.45 0.515 0.58 0.565 0.47 0.49 0.18 -
P/RPS 1.05 2.19 0.76 0.85 1.09 2.91 0.26 152.95%
P/EPS 7.85 12.54 5.03 7.56 17.24 96.78 56.52 -73.08%
EY 12.73 7.97 19.86 13.23 5.80 1.03 1.77 271.25%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.67 -
P/NAPS 0.64 0.75 0.89 0.82 0.72 0.78 0.28 73.25%

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