[HIAPTEK] QoQ 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- -32.32%
YoY- 313.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 164,830 329,643 356,023 231,443 210,215 164,590 268,269 -27.74%
PBT 68,089 80,161 37,421 8,919 12,312 5,226 -7,877 -
Tax -7,618 -14,293 -7,322 -1,840 -1,948 -225 311 -
NP 60,471 65,868 30,099 7,079 10,364 5,001 -7,566 -
-
NP to SH 60,484 65,925 30,052 6,966 10,292 4,918 -7,657 -
-
Tax Rate 11.19% 17.83% 19.57% 20.63% 15.82% 4.31% - -
Total Cost 104,359 263,775 325,924 224,364 199,851 159,589 275,835 -47.72%
-
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 % 23.45% - - - 39.24% - - -
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 36.69% 19.98% 8.45% 3.06% 4.93% 3.04% -2.82% -
ROE 6.56% 6.94% 3.40% 0.80% 1.19% 0.58% -0.91% -
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 11.62 23.93 26.21 16.82 15.62 12.29 20.04 -30.48%
EPS 4.26 4.79 2.21 0.51 0.76 0.37 -0.57 -
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 9.45 18.91 20.42 13.27 12.06 9.44 15.39 -27.77%
EPS 3.47 3.78 1.72 0.40 0.59 0.28 -0.44 -
DPS 0.81 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.5288 0.545 0.5063 0.4971 0.4941 0.4837 0.4837 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 4.35 2.65 1.39 1.10 0.99 1.34 1.00 166.71%
P/EPS 11.84 13.27 16.50 36.54 20.27 44.91 -34.97 -
EY 8.44 7.54 6.06 2.74 4.93 2.23 -2.86 -
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 4.99 2.36 1.79 2.91 1.15 1.30 0.60 311.01%
P/EPS 13.60 11.80 21.24 96.78 23.54 43.55 -20.98 -
EY 7.35 8.47 4.71 1.03 4.25 2.30 -4.77 -
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