[HIAPTEK] QoQ TTM Result on 30-Apr-2022 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -14.94%
YoY- 69.58%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 1,601,833 1,574,480 1,583,278 1,361,613 1,234,304 1,257,122 1,081,939 29.80%
PBT 44,069 55,574 189,903 232,343 271,171 272,004 194,590 -62.74%
Tax -12,822 -19,080 -33,539 -40,038 -45,452 -44,491 -31,073 -44.48%
NP 31,247 36,494 156,364 192,305 225,719 227,513 163,517 -66.72%
-
NP to SH 29,967 35,786 156,013 192,021 225,736 227,549 163,427 -67.62%
-
Tax Rate 29.10% 34.33% 17.66% 17.23% 16.76% 16.36% 15.97% -
Total Cost 1,570,586 1,537,986 1,426,914 1,169,308 1,008,585 1,029,609 918,422 42.86%
-
Net Worth 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 1,194,467 922,043 21.57%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 17,338 17,338 17,338 14,185 14,185 14,185 14,185 14.27%
Div Payout % 57.86% 48.45% 11.11% 7.39% 6.28% 6.23% 8.68% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 1,194,467 922,043 21.57%
NOSH 1,745,278 1,745,278 1,745,278 1,745,278 1,738,930 1,733,378 1,730,176 0.57%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.95% 2.32% 9.88% 14.12% 18.29% 18.10% 15.11% -
ROE 2.42% 2.93% 12.33% 15.36% 18.60% 19.05% 17.72% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 91.94 90.37 91.31 78.41 71.21 72.62 76.27 13.22%
EPS 1.72 2.05 9.00 11.06 13.02 13.14 11.52 -71.75%
DPS 1.00 1.00 1.00 0.82 0.82 0.82 1.00 0.00%
NAPS 0.71 0.70 0.73 0.72 0.70 0.69 0.65 6.04%
Adjusted Per Share Value based on latest NOSH - 1,745,278
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 92.08 90.51 91.01 78.27 70.95 72.27 62.19 29.81%
EPS 1.72 2.06 8.97 11.04 12.98 13.08 9.39 -67.64%
DPS 1.00 1.00 1.00 0.82 0.82 0.82 0.82 14.10%
NAPS 0.7111 0.7011 0.7276 0.7187 0.6975 0.6866 0.53 21.58%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.34 0.23 0.29 0.435 0.49 0.565 0.505 -
P/RPS 0.37 0.25 0.32 0.55 0.69 0.78 0.66 -31.93%
P/EPS 19.77 11.20 3.22 3.93 3.76 4.30 4.38 172.37%
EY 5.06 8.93 31.03 25.42 26.58 23.26 22.81 -63.25%
DY 2.94 4.35 3.45 1.88 1.67 1.45 1.98 30.05%
P/NAPS 0.48 0.33 0.40 0.60 0.70 0.82 0.78 -27.58%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 15/12/22 29/09/22 29/06/22 29/03/22 16/12/21 29/09/21 -
Price 0.32 0.285 0.22 0.295 0.45 0.515 0.58 -
P/RPS 0.35 0.32 0.24 0.38 0.63 0.71 0.76 -40.28%
P/EPS 18.60 13.88 2.45 2.67 3.46 3.92 5.03 138.55%
EY 5.38 7.21 40.90 37.48 28.94 25.52 19.86 -58.03%
DY 3.13 3.51 4.55 2.77 1.82 1.59 1.72 48.89%
P/NAPS 0.45 0.41 0.30 0.41 0.64 0.75 0.89 -36.45%

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