[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 32.43%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 758,386 397,828 1,583,278 1,196,783 739,831 406,626 1,081,939 -21.04%
PBT -22,913 -47,996 189,903 164,254 122,921 86,333 194,590 -
Tax -2,824 -799 -33,539 -32,420 -23,541 -15,258 -31,073 -79.69%
NP -25,737 -48,795 156,364 131,834 99,380 71,075 163,517 -
-
NP to SH -26,719 -49,139 156,013 131,537 99,327 71,088 163,427 -
-
Tax Rate - - 17.66% 19.74% 19.15% 17.67% 15.97% -
Total Cost 784,123 446,623 1,426,914 1,064,949 640,451 335,551 918,422 -9.97%
-
Net Worth 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 1,194,467 922,043 21.57%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 17,338 - - - 14,185 -
Div Payout % - - 11.11% - - - 8.68% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 1,194,467 922,043 21.57%
NOSH 1,745,278 1,745,278 1,745,278 1,745,278 1,738,930 1,733,378 1,730,176 0.57%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin -3.39% -12.27% 9.88% 11.02% 13.43% 17.48% 15.11% -
ROE -2.16% -4.03% 12.33% 10.52% 8.19% 5.95% 17.72% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 43.53 22.83 91.31 68.92 42.68 23.49 76.27 -31.12%
EPS -1.53 -2.82 9.00 7.57 5.73 4.11 11.52 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.71 0.70 0.73 0.72 0.70 0.69 0.65 6.04%
Adjusted Per Share Value based on latest NOSH - 1,745,278
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 43.49 22.82 90.80 68.64 42.43 23.32 62.05 -21.04%
EPS -1.53 -2.82 8.95 7.54 5.70 4.08 9.37 -
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.81 -
NAPS 0.7094 0.6994 0.7259 0.7171 0.6959 0.6851 0.5288 21.57%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.34 0.23 0.29 0.435 0.49 0.565 0.505 -
P/RPS 0.78 1.01 0.32 0.63 1.15 2.41 0.66 11.74%
P/EPS -22.17 -8.15 3.22 5.74 8.55 13.76 4.38 -
EY -4.51 -12.26 31.03 17.41 11.69 7.27 22.81 -
DY 0.00 0.00 3.45 0.00 0.00 0.00 1.98 -
P/NAPS 0.48 0.33 0.40 0.60 0.70 0.82 0.78 -27.58%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 15/12/22 29/09/22 29/06/22 29/03/22 16/12/21 29/09/21 -
Price 0.32 0.285 0.22 0.295 0.45 0.515 0.58 -
P/RPS 0.74 1.25 0.24 0.43 1.05 2.19 0.76 -1.75%
P/EPS -20.87 -10.10 2.45 3.89 7.85 12.54 5.03 -
EY -4.79 -9.90 40.90 25.68 12.73 7.97 19.86 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 1.72 -
P/NAPS 0.45 0.41 0.30 0.41 0.64 0.75 0.89 -36.45%

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