[HIAPTEK] QoQ TTM Result on 31-Jan-2021 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 259.72%
YoY- 451.98%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 1,257,122 1,081,939 1,127,324 962,271 874,517 932,873 1,032,533 13.97%
PBT 272,004 194,590 138,813 63,878 18,580 8,689 32,069 314.28%
Tax -44,491 -31,073 -25,403 -11,335 -3,702 -4,088 -7,898 215.59%
NP 227,513 163,517 113,410 52,543 14,878 4,601 24,171 343.98%
-
NP to SH 227,549 163,427 113,235 52,228 14,519 4,287 23,559 351.66%
-
Tax Rate 16.36% 15.97% 18.30% 17.74% 19.92% 47.05% 24.63% -
Total Cost 1,029,609 918,422 1,013,914 909,728 859,639 928,272 1,008,362 1.39%
-
Net Worth 1,194,467 922,043 950,305 882,814 866,783 861,560 843,385 26.03%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 14,185 14,185 4,038 4,038 4,038 4,038 6,679 64.99%
Div Payout % 6.23% 8.68% 3.57% 7.73% 27.82% 94.20% 28.35% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,194,467 922,043 950,305 882,814 866,783 861,560 843,385 26.03%
NOSH 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 1,360,332 1,344,198 18.41%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 18.10% 15.11% 10.06% 5.46% 1.70% 0.49% 2.34% -
ROE 19.05% 17.72% 11.92% 5.92% 1.68% 0.50% 2.79% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 72.62 76.27 81.85 70.85 63.56 69.30 77.13 -3.92%
EPS 13.14 11.52 8.22 3.85 1.06 0.32 1.76 280.59%
DPS 0.82 1.00 0.29 0.30 0.29 0.30 0.50 38.94%
NAPS 0.69 0.65 0.69 0.65 0.63 0.64 0.63 6.23%
Adjusted Per Share Value based on latest NOSH - 1,397,824
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 72.27 62.19 64.80 55.32 50.27 53.63 59.35 13.99%
EPS 13.08 9.39 6.51 3.00 0.83 0.25 1.35 352.60%
DPS 0.82 0.82 0.23 0.23 0.23 0.23 0.38 66.75%
NAPS 0.6866 0.53 0.5463 0.5075 0.4983 0.4953 0.4848 26.03%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.565 0.505 0.635 0.365 0.185 0.155 0.165 -
P/RPS 0.78 0.66 0.78 0.52 0.29 0.22 0.21 139.26%
P/EPS 4.30 4.38 7.72 9.49 17.53 48.67 9.38 -40.46%
EY 23.26 22.81 12.95 10.54 5.70 2.05 10.67 67.88%
DY 1.45 1.98 0.46 0.82 1.59 1.94 3.03 -38.73%
P/NAPS 0.82 0.78 0.92 0.56 0.29 0.24 0.26 114.61%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 28/09/20 25/06/20 -
Price 0.515 0.58 0.565 0.47 0.49 0.18 0.16 -
P/RPS 0.71 0.76 0.69 0.66 0.77 0.26 0.21 124.76%
P/EPS 3.92 5.03 6.87 12.22 46.43 56.52 9.09 -42.83%
EY 25.52 19.86 14.55 8.18 2.15 1.77 11.00 74.98%
DY 1.59 1.72 0.52 0.64 0.60 1.67 3.13 -36.25%
P/NAPS 0.75 0.89 0.82 0.72 0.78 0.28 0.25 107.59%

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