[HTPADU] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 123.09%
YoY- 124.35%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 338,785 377,130 365,700 361,033 359,176 308,169 370,009 -5.69%
PBT 17,509 11,558 8,828 6,659 -37,192 -37,324 -37,868 -
Tax -332 -896 -482 -512 435 483 696 -
NP 17,177 10,662 8,346 6,147 -36,757 -36,841 -37,172 -
-
NP to SH 14,299 11,760 9,317 7,105 -30,771 -29,269 -29,646 -
-
Tax Rate 1.90% 7.75% 5.46% 7.69% - - - -
Total Cost 321,608 366,468 357,354 354,886 395,933 345,010 407,181 -14.51%
-
Net Worth 117,420 111,347 108,310 104,261 98,188 98,188 96,163 14.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,420 111,347 108,310 104,261 98,188 98,188 96,163 14.19%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.07% 2.83% 2.28% 1.70% -10.23% -11.95% -10.05% -
ROE 12.18% 10.56% 8.60% 6.81% -31.34% -29.81% -30.83% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 334.69 372.57 361.27 356.66 354.83 304.44 365.53 -5.69%
EPS 14.13 11.62 9.20 7.02 -30.40 -28.91 -29.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.10 1.07 1.03 0.97 0.97 0.95 14.19%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 304.26 338.70 328.43 324.24 322.57 276.76 332.30 -5.69%
EPS 12.84 10.56 8.37 6.38 -27.64 -26.29 -26.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0545 1.00 0.9727 0.9364 0.8818 0.8818 0.8636 14.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.04 1.00 0.585 1.23 1.01 0.885 0.75 -
P/RPS 0.31 0.27 0.16 0.34 0.28 0.29 0.21 29.55%
P/EPS 7.36 8.61 6.36 17.52 -3.32 -3.06 -2.56 -
EY 13.58 11.62 15.73 5.71 -30.10 -32.67 -39.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.55 1.19 1.04 0.91 0.79 9.05%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 29/11/19 30/08/19 30/05/19 -
Price 1.75 1.05 1.00 0.92 0.75 1.15 0.885 -
P/RPS 0.52 0.28 0.28 0.26 0.21 0.38 0.24 67.20%
P/EPS 12.39 9.04 10.86 13.11 -2.47 -3.98 -3.02 -
EY 8.07 11.06 9.20 7.63 -40.53 -25.14 -33.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.95 0.93 0.89 0.77 1.19 0.93 38.02%

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