[HIAPTEK] QoQ 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- 14.06%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 360,558 397,828 386,495 456,952 333,205 406,626 164,830 68.27%
PBT 25,083 -47,996 25,649 41,333 36,588 86,333 68,089 -48.51%
Tax -2,025 -799 -1,119 -8,879 -8,283 -15,258 -7,618 -58.55%
NP 23,058 -48,795 24,530 32,454 28,305 71,075 60,471 -47.32%
-
NP to SH 22,420 -49,139 24,476 32,210 28,239 71,088 60,484 -48.30%
-
Tax Rate 8.07% - 4.36% 21.48% 22.64% 17.67% 11.19% -
Total Cost 337,500 446,623 361,965 424,498 304,900 335,551 104,359 118.22%
-
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 % - - 70.84% - - - 23.45% -
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 6.40% -12.27% 6.35% 7.10% 8.49% 17.48% 36.69% -
ROE 1.81% -4.03% 1.93% 2.58% 2.33% 5.95% 6.56% -
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 20.70 22.83 22.29 26.31 19.22 23.49 11.62 46.79%
EPS 1.29 -2.82 1.41 1.85 1.63 4.11 4.26 -54.80%
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 20.68 22.82 22.17 26.21 19.11 23.32 9.45 68.31%
EPS 1.29 -2.82 1.40 1.85 1.62 4.08 3.47 -48.20%
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 1.64 1.01 1.30 1.65 2.55 2.41 4.35 -47.71%
P/EPS 26.42 -8.15 20.54 23.45 30.08 13.76 11.84 70.51%
EY 3.78 -12.26 4.87 4.26 3.32 7.27 8.44 -41.37%
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 1.55 1.25 0.99 1.12 2.34 2.19 4.99 -54.03%
P/EPS 24.87 -10.10 15.58 15.90 27.62 12.54 13.60 49.37%
EY 4.02 -9.90 6.42 6.29 3.62 7.97 7.35 -33.04%
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