[HTPADU] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -28.91%
YoY- 386.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 61,856 70,065 67,352 101,960 80,959 74,740 81,126 -16.55%
PBT 1,843 40 1,360 6,130 4,499 1,291 5,589 -52.30%
Tax -71 -27 118 387 -568 -102 -49 28.07%
NP 1,772 13 1,478 6,517 3,931 1,189 5,540 -53.26%
-
NP to SH 457 145 1,962 3,196 4,496 1,310 5,297 -80.50%
-
Tax Rate 3.85% 67.50% -8.68% -6.31% 12.63% 7.90% 0.88% -
Total Cost 60,084 70,052 65,874 95,443 77,028 73,551 75,586 -14.20%
-
Net Worth 110,335 113,372 113,372 117,420 111,347 108,310 104,261 3.85%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,335 113,372 113,372 117,420 111,347 108,310 104,261 3.85%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.86% 0.02% 2.19% 6.39% 4.86% 1.59% 6.83% -
ROE 0.41% 0.13% 1.73% 2.72% 4.04% 1.21% 5.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 61.11 69.22 66.54 100.73 79.98 73.84 80.14 -16.54%
EPS 0.45 0.14 1.94 3.16 4.44 1.29 5.23 -80.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.12 1.16 1.10 1.07 1.03 3.85%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 55.55 62.92 60.49 91.57 72.71 67.12 72.86 -16.55%
EPS 0.41 0.13 1.76 2.87 4.04 1.18 4.76 -80.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9909 1.0182 1.0182 1.0545 1.00 0.9727 0.9364 3.84%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.25 1.46 1.56 1.04 1.00 0.585 1.23 -
P/RPS 2.05 2.11 2.34 1.03 1.25 0.79 1.53 21.55%
P/EPS 276.87 1,019.23 80.48 32.94 22.51 45.20 23.51 418.40%
EY 0.36 0.10 1.24 3.04 4.44 2.21 4.25 -80.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.39 0.90 0.91 0.55 1.19 -2.25%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 29/06/21 25/03/21 26/11/20 27/08/20 30/06/20 28/02/20 -
Price 1.35 1.29 1.51 1.75 1.05 1.00 0.92 -
P/RPS 2.21 1.86 2.27 1.74 1.31 1.35 1.15 54.63%
P/EPS 299.02 900.55 77.91 55.43 23.64 77.27 17.58 562.52%
EY 0.33 0.11 1.28 1.80 4.23 1.29 5.69 -85.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.35 1.51 0.95 0.93 0.89 24.76%

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