[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2021 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -56.5%
YoY- 920.5%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,583,278 1,196,783 739,831 406,626 1,081,939 917,109 587,466 94.01%
PBT 189,903 164,254 122,921 86,333 194,590 126,501 46,340 156.74%
Tax -33,539 -32,420 -23,541 -15,258 -31,073 -23,455 -9,162 138.08%
NP 156,364 131,834 99,380 71,075 163,517 103,046 37,178 161.24%
-
NP to SH 156,013 131,537 99,327 71,088 163,427 102,943 37,018 161.60%
-
Tax Rate 17.66% 19.74% 19.15% 17.67% 15.97% 18.54% 19.77% -
Total Cost 1,426,914 1,064,949 640,451 335,551 918,422 814,063 550,288 89.07%
-
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 17,338 - - - 14,185 - - -
Div Payout % 11.11% - - - 8.68% - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
NOSH 1,745,278 1,745,278 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 15.99%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 9.88% 11.02% 13.43% 17.48% 15.11% 11.24% 6.33% -
ROE 12.33% 10.52% 8.19% 5.95% 17.72% 10.83% 4.19% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 91.31 68.92 42.68 23.49 76.27 66.59 43.25 64.79%
EPS 9.00 7.57 5.73 4.11 11.52 7.47 2.73 121.99%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.73 0.72 0.70 0.69 0.65 0.69 0.65 8.06%
Adjusted Per Share Value based on latest NOSH - 1,733,378
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 90.80 68.64 42.43 23.32 62.05 52.60 33.69 94.01%
EPS 8.95 7.54 5.70 4.08 9.37 5.90 2.12 161.90%
DPS 0.99 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.7259 0.7171 0.6959 0.6851 0.5288 0.545 0.5063 27.23%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.29 0.435 0.49 0.565 0.505 0.635 0.365 -
P/RPS 0.32 0.63 1.15 2.41 0.66 0.95 0.84 -47.54%
P/EPS 3.22 5.74 8.55 13.76 4.38 8.50 13.39 -61.42%
EY 31.03 17.41 11.69 7.27 22.81 11.77 7.47 159.08%
DY 3.45 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.40 0.60 0.70 0.82 0.78 0.92 0.56 -20.14%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 29/06/22 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 -
Price 0.22 0.295 0.45 0.515 0.58 0.565 0.47 -
P/RPS 0.24 0.43 1.05 2.19 0.76 0.85 1.09 -63.63%
P/EPS 2.45 3.89 7.85 12.54 5.03 7.56 17.24 -72.86%
EY 40.90 25.68 12.73 7.97 19.86 13.23 5.80 269.04%
DY 4.55 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.30 0.41 0.64 0.75 0.89 0.82 0.72 -44.30%

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