[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2022 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -131.5%
YoY- -169.12%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 1,585,208 1,131,416 758,386 397,828 1,583,278 1,196,783 739,831 66.43%
PBT 30,464 -6,298 -22,913 -47,996 189,903 164,254 122,921 -60.64%
Tax 1,366 -3,909 -2,824 -799 -33,539 -32,420 -23,541 -
NP 31,830 -10,207 -25,737 -48,795 156,364 131,834 99,380 -53.28%
-
NP to SH 30,911 -11,692 -26,719 -49,139 156,013 131,537 99,327 -54.17%
-
Tax Rate -4.48% - - - 17.66% 19.74% 19.15% -
Total Cost 1,553,378 1,141,623 784,123 446,623 1,426,914 1,064,949 640,451 80.81%
-
Net Worth 1,289,250 1,239,113 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 4.14%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 8,711 - - - 17,338 - - -
Div Payout % 28.18% - - - 11.11% - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 1,289,250 1,239,113 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 4.14%
NOSH 1,745,278 1,745,278 1,745,278 1,745,278 1,745,278 1,745,278 1,738,930 0.24%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 2.01% -0.90% -3.39% -12.27% 9.88% 11.02% 13.43% -
ROE 2.40% -0.94% -2.16% -4.03% 12.33% 10.52% 8.19% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 90.99 64.83 43.53 22.83 91.31 68.92 42.68 65.87%
EPS 1.77 -0.67 -1.53 -2.82 9.00 7.57 5.73 -54.40%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.74 0.71 0.71 0.70 0.73 0.72 0.70 3.78%
Adjusted Per Share Value based on latest NOSH - 1,745,278
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 91.13 65.04 43.60 22.87 91.01 68.80 42.53 66.43%
EPS 1.78 -0.67 -1.54 -2.82 8.97 7.56 5.71 -54.12%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.7411 0.7123 0.7111 0.7011 0.7276 0.7187 0.6975 4.13%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.345 0.345 0.34 0.23 0.29 0.435 0.49 -
P/RPS 0.38 0.53 0.78 1.01 0.32 0.63 1.15 -52.30%
P/EPS 19.45 -51.50 -22.17 -8.15 3.22 5.74 8.55 73.22%
EY 5.14 -1.94 -4.51 -12.26 31.03 17.41 11.69 -42.26%
DY 1.45 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.47 0.49 0.48 0.33 0.40 0.60 0.70 -23.37%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 29/03/23 15/12/22 29/09/22 29/06/22 29/03/22 -
Price 0.435 0.31 0.32 0.285 0.22 0.295 0.45 -
P/RPS 0.48 0.48 0.74 1.25 0.24 0.43 1.05 -40.74%
P/EPS 24.52 -46.27 -20.87 -10.10 2.45 3.89 7.85 114.12%
EY 4.08 -2.16 -4.79 -9.90 40.90 25.68 12.73 -53.26%
DY 1.15 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.59 0.44 0.45 0.41 0.30 0.41 0.64 -5.29%

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