[HIAPTEK] QoQ TTM Result on 30-Apr-2020 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 148.99%
YoY- 197.21%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 962,271 874,517 932,873 1,032,533 1,164,620 1,148,054 1,186,606 -12.98%
PBT 63,878 18,580 8,689 32,069 20,115 24,195 39,150 38.38%
Tax -11,335 -3,702 -4,088 -7,898 -10,341 -12,528 -14,333 -14.42%
NP 52,543 14,878 4,601 24,171 9,774 11,667 24,817 64.50%
-
NP to SH 52,228 14,519 4,287 23,559 9,462 11,719 25,303 61.75%
-
Tax Rate 17.74% 19.92% 47.05% 24.63% 51.41% 51.78% 36.61% -
Total Cost 909,728 859,639 928,272 1,008,362 1,154,846 1,136,387 1,161,789 -14.98%
-
Net Worth 882,814 866,783 861,560 843,385 843,385 856,772 855,022 2.14%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 4,038 4,038 4,038 6,679 6,679 6,679 6,679 -28.39%
Div Payout % 7.73% 27.82% 94.20% 28.35% 70.60% 57.00% 26.40% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 882,814 866,783 861,560 843,385 843,385 856,772 855,022 2.14%
NOSH 1,397,824 1,378,506 1,360,332 1,344,198 1,344,198 1,344,198 1,344,198 2.63%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 5.46% 1.70% 0.49% 2.34% 0.84% 1.02% 2.09% -
ROE 5.92% 1.68% 0.50% 2.79% 1.12% 1.37% 2.96% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 70.85 63.56 69.30 77.13 87.00 85.76 88.82 -13.93%
EPS 3.85 1.06 0.32 1.76 0.71 0.88 1.89 60.34%
DPS 0.30 0.29 0.30 0.50 0.50 0.50 0.50 -28.75%
NAPS 0.65 0.63 0.64 0.63 0.63 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 1,344,198
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 55.19 50.16 53.50 59.22 66.79 65.84 68.05 -12.97%
EPS 3.00 0.83 0.25 1.35 0.54 0.67 1.45 62.01%
DPS 0.23 0.23 0.23 0.38 0.38 0.38 0.38 -28.33%
NAPS 0.5063 0.4971 0.4941 0.4837 0.4837 0.4914 0.4904 2.14%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.365 0.185 0.155 0.165 0.20 0.20 0.225 -
P/RPS 0.52 0.29 0.22 0.21 0.23 0.23 0.25 62.58%
P/EPS 9.49 17.53 48.67 9.38 28.30 22.85 11.88 -13.84%
EY 10.54 5.70 2.05 10.67 3.53 4.38 8.42 16.07%
DY 0.82 1.59 1.94 3.03 2.50 2.49 2.22 -48.36%
P/NAPS 0.56 0.29 0.24 0.26 0.32 0.31 0.35 36.60%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 16/12/20 28/09/20 25/06/20 27/03/20 16/12/19 27/09/19 -
Price 0.47 0.49 0.18 0.16 0.12 0.225 0.195 -
P/RPS 0.66 0.77 0.26 0.21 0.14 0.26 0.22 107.31%
P/EPS 12.22 46.43 56.52 9.09 16.98 25.70 10.30 12.01%
EY 8.18 2.15 1.77 11.00 5.89 3.89 9.71 -10.75%
DY 0.64 0.60 1.67 3.13 4.17 2.22 2.56 -60.14%
P/NAPS 0.72 0.78 0.28 0.25 0.19 0.35 0.30 78.78%

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