[HTPADU] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -38.81%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 277,862 264,846 273,450 286,442 293,496 288,276 285,129 -1.70%
PBT 8,629 -14,814 -17,464 -13,350 -9,572 -20,931 -17,096 -
Tax -1,399 -1,071 -890 -864 -743 -556 -427 120.11%
NP 7,230 -15,885 -18,354 -14,214 -10,315 -21,487 -17,523 -
-
NP to SH 7,222 -16,227 -18,361 -14,059 -10,128 -19,895 -15,511 -
-
Tax Rate 16.21% - - - - - - -
Total Cost 270,632 280,731 291,804 300,656 303,811 309,763 302,652 -7.16%
-
Net Worth 126,531 116,408 63,771 69,845 72,882 79,967 83,004 32.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 126,531 116,408 63,771 69,845 72,882 79,967 83,004 32.35%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.60% -6.00% -6.71% -4.96% -3.51% -7.45% -6.15% -
ROE 5.71% -13.94% -28.79% -20.13% -13.90% -24.88% -18.69% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 274.50 261.64 270.14 282.98 289.94 284.79 281.68 -1.70%
EPS 7.13 -16.03 -18.14 -13.89 -10.01 -19.65 -15.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 0.63 0.69 0.72 0.79 0.82 32.35%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 249.54 237.85 245.58 257.25 263.58 258.90 256.07 -1.70%
EPS 6.49 -14.57 -16.49 -12.63 -9.10 -17.87 -13.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 1.0455 0.5727 0.6273 0.6545 0.7182 0.7455 32.34%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.88 0.67 0.645 0.75 0.68 0.72 0.88 -
P/RPS 0.32 0.26 0.24 0.27 0.23 0.25 0.31 2.13%
P/EPS 12.33 -4.18 -3.56 -5.40 -6.80 -3.66 -5.74 -
EY 8.11 -23.93 -28.12 -18.52 -14.71 -27.30 -17.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 1.02 1.09 0.94 0.91 1.07 -24.58%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 1.50 0.77 0.635 0.67 0.79 0.72 0.79 -
P/RPS 0.55 0.29 0.24 0.24 0.27 0.25 0.28 56.65%
P/EPS 21.02 -4.80 -3.50 -4.82 -7.90 -3.66 -5.16 -
EY 4.76 -20.82 -28.57 -20.73 -12.67 -27.30 -19.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 1.01 0.97 1.10 0.91 0.96 15.99%

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