[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 62.49%
YoY- 313.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 1,081,939 917,109 587,466 231,443 932,873 722,658 558,068 55.54%
PBT 194,590 126,501 46,340 8,919 8,689 -3,623 -8,849 -
Tax -31,073 -23,455 -9,162 -1,840 -4,088 -2,140 -1,915 542.01%
NP 163,517 103,046 37,178 7,079 4,601 -5,763 -10,764 -
-
NP to SH 163,427 102,943 37,018 6,966 4,287 -6,005 -10,923 -
-
Tax Rate 15.97% 18.54% 19.77% 20.63% 47.05% - - -
Total Cost 918,422 814,063 550,288 224,364 928,272 728,421 568,832 37.66%
-
Net Worth 922,043 950,305 882,814 866,783 861,560 843,385 843,385 6.13%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 14,185 - - - 4,038 - - -
Div Payout % 8.68% - - - 94.20% - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 922,043 950,305 882,814 866,783 861,560 843,385 843,385 6.13%
NOSH 1,730,176 1,403,175 1,397,824 1,378,506 1,360,332 1,344,198 1,344,198 18.34%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 15.11% 11.24% 6.33% 3.06% 0.49% -0.80% -1.93% -
ROE 17.72% 10.83% 4.19% 0.80% 0.50% -0.71% -1.30% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 76.27 66.59 43.25 16.82 69.30 53.98 41.69 49.63%
EPS 11.52 7.47 2.73 0.51 0.32 -0.45 -0.82 -
DPS 1.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.65 0.69 0.65 0.63 0.64 0.63 0.63 2.10%
Adjusted Per Share Value based on latest NOSH - 1,378,506
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 62.19 52.72 33.77 13.30 53.63 41.54 32.08 55.53%
EPS 9.39 5.92 2.13 0.40 0.25 -0.35 -0.63 -
DPS 0.82 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.53 0.5463 0.5075 0.4983 0.4953 0.4848 0.4848 6.12%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.505 0.635 0.365 0.185 0.155 0.165 0.20 -
P/RPS 0.66 0.95 0.84 1.10 0.22 0.31 0.48 23.67%
P/EPS 4.38 8.50 13.39 36.54 48.67 -36.78 -24.51 -
EY 22.81 11.77 7.47 2.74 2.05 -2.72 -4.08 -
DY 1.98 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.78 0.92 0.56 0.29 0.24 0.26 0.32 81.21%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 29/06/21 25/03/21 16/12/20 28/09/20 25/06/20 27/03/20 -
Price 0.58 0.565 0.47 0.49 0.18 0.16 0.12 -
P/RPS 0.76 0.85 1.09 2.91 0.26 0.30 0.29 90.19%
P/EPS 5.03 7.56 17.24 96.78 56.52 -35.67 -14.71 -
EY 19.86 13.23 5.80 1.03 1.77 -2.80 -6.80 -
DY 1.72 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.89 0.82 0.72 0.78 0.28 0.25 0.19 180.22%

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