[HTPADU] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -40.66%
YoY- -76.1%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 285,129 278,037 269,502 268,166 301,233 320,336 325,011 -8.37%
PBT -17,096 -15,077 -15,647 3,529 9,373 12,029 13,280 -
Tax -427 -354 -326 -7 407 -90 -165 88.82%
NP -17,523 -15,431 -15,973 3,522 9,780 11,939 13,115 -
-
NP to SH -15,511 -14,823 -15,345 3,418 5,760 9,799 10,964 -
-
Tax Rate - - - 0.20% -4.34% 0.75% 1.24% -
Total Cost 302,652 293,468 285,475 264,644 291,453 308,397 311,896 -1.99%
-
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 83,004 84,016 97,175 115,396 110,335 113,372 113,372 -18.81%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -6.15% -5.55% -5.93% 1.31% 3.25% 3.73% 4.04% -
ROE -18.69% -17.64% -15.79% 2.96% 5.22% 8.64% 9.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 281.68 274.67 266.24 264.92 297.59 316.46 321.08 -8.37%
EPS -15.32 -14.64 -15.16 3.38 5.69 9.68 10.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.96 1.14 1.09 1.12 1.12 -18.81%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 256.07 249.70 242.04 240.84 270.53 287.69 291.89 -8.38%
EPS -13.93 -13.31 -13.78 3.07 5.17 8.80 9.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7545 0.8727 1.0364 0.9909 1.0182 1.0182 -18.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 1.19 1.26 1.28 1.25 1.46 1.56 -
P/RPS 0.31 0.43 0.47 0.48 0.42 0.46 0.49 -26.36%
P/EPS -5.74 -8.13 -8.31 37.91 21.97 15.08 14.40 -
EY -17.41 -12.31 -12.03 2.64 4.55 6.63 6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.43 1.31 1.12 1.15 1.30 1.39 -16.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 26/08/21 29/06/21 25/03/21 -
Price 0.79 0.985 1.12 1.10 1.35 1.29 1.51 -
P/RPS 0.28 0.36 0.42 0.42 0.45 0.41 0.47 -29.26%
P/EPS -5.16 -6.73 -7.39 32.58 23.72 13.33 13.94 -
EY -19.40 -14.87 -13.54 3.07 4.22 7.50 7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.19 1.17 0.96 1.24 1.15 1.35 -20.38%

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