[HIAPTEK] QoQ 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- 17.53%
YoY- 920.5%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 386,495 456,952 333,205 406,626 164,830 329,643 356,023 5.64%
PBT 25,649 41,333 36,588 86,333 68,089 80,161 37,421 -22.31%
Tax -1,119 -8,879 -8,283 -15,258 -7,618 -14,293 -7,322 -71.51%
NP 24,530 32,454 28,305 71,075 60,471 65,868 30,099 -12.78%
-
NP to SH 24,476 32,210 28,239 71,088 60,484 65,925 30,052 -12.82%
-
Tax Rate 4.36% 21.48% 22.64% 17.67% 11.19% 17.83% 19.57% -
Total Cost 361,965 424,498 304,900 335,551 104,359 263,775 325,924 7.26%
-
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 % 70.84% - - - 23.45% - - -
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 6.35% 7.10% 8.49% 17.48% 36.69% 19.98% 8.45% -
ROE 1.93% 2.58% 2.33% 5.95% 6.56% 6.94% 3.40% -
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 22.29 26.31 19.22 23.49 11.62 23.93 26.21 -10.26%
EPS 1.41 1.85 1.63 4.11 4.26 4.79 2.21 -25.94%
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 22.17 26.21 19.11 23.32 9.45 18.91 20.42 5.65%
EPS 1.40 1.85 1.62 4.08 3.47 3.78 1.72 -12.85%
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 1.30 1.65 2.55 2.41 4.35 2.65 1.39 -4.37%
P/EPS 20.54 23.45 30.08 13.76 11.84 13.27 16.50 15.76%
EY 4.87 4.26 3.32 7.27 8.44 7.54 6.06 -13.59%
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 0.99 1.12 2.34 2.19 4.99 2.36 1.79 -32.69%
P/EPS 15.58 15.90 27.62 12.54 13.60 11.80 21.24 -18.71%
EY 6.42 6.29 3.62 7.97 7.35 8.47 4.71 23.00%
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