[HIAPTEK] QoQ TTM Result on 31-Jul-2021 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 44.33%
YoY- 3712.15%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 1,361,613 1,234,304 1,257,122 1,081,939 1,127,324 962,271 874,517 34.44%
PBT 232,343 271,171 272,004 194,590 138,813 63,878 18,580 441.25%
Tax -40,038 -45,452 -44,491 -31,073 -25,403 -11,335 -3,702 391.19%
NP 192,305 225,719 227,513 163,517 113,410 52,543 14,878 453.34%
-
NP to SH 192,021 225,736 227,549 163,427 113,235 52,228 14,519 461.90%
-
Tax Rate 17.23% 16.76% 16.36% 15.97% 18.30% 17.74% 19.92% -
Total Cost 1,169,308 1,008,585 1,029,609 918,422 1,013,914 909,728 859,639 22.83%
-
Net Worth 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 866,783 27.75%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 14,185 14,185 14,185 14,185 4,038 4,038 4,038 131.61%
Div Payout % 7.39% 6.28% 6.23% 8.68% 3.57% 7.73% 27.82% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 866,783 27.75%
NOSH 1,745,278 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 17.08%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 14.12% 18.29% 18.10% 15.11% 10.06% 5.46% 1.70% -
ROE 15.36% 18.60% 19.05% 17.72% 11.92% 5.92% 1.68% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 78.41 71.21 72.62 76.27 81.85 70.85 63.56 15.06%
EPS 11.06 13.02 13.14 11.52 8.22 3.85 1.06 379.54%
DPS 0.82 0.82 0.82 1.00 0.29 0.30 0.29 100.34%
NAPS 0.72 0.70 0.69 0.65 0.69 0.65 0.63 9.33%
Adjusted Per Share Value based on latest NOSH - 1,730,176
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 78.09 70.79 72.10 62.05 64.65 55.19 50.16 34.43%
EPS 11.01 12.95 13.05 9.37 6.49 3.00 0.83 463.02%
DPS 0.81 0.81 0.81 0.81 0.23 0.23 0.23 132.00%
NAPS 0.7171 0.6959 0.6851 0.5288 0.545 0.5063 0.4971 27.75%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.435 0.49 0.565 0.505 0.635 0.365 0.185 -
P/RPS 0.55 0.69 0.78 0.66 0.78 0.52 0.29 53.39%
P/EPS 3.93 3.76 4.30 4.38 7.72 9.49 17.53 -63.19%
EY 25.42 26.58 23.26 22.81 12.95 10.54 5.70 171.67%
DY 1.88 1.67 1.45 1.98 0.46 0.82 1.59 11.85%
P/NAPS 0.60 0.70 0.82 0.78 0.92 0.56 0.29 62.58%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 -
Price 0.295 0.45 0.515 0.58 0.565 0.47 0.49 -
P/RPS 0.38 0.63 0.71 0.76 0.69 0.66 0.77 -37.63%
P/EPS 2.67 3.46 3.92 5.03 6.87 12.22 46.43 -85.17%
EY 37.48 28.94 25.52 19.86 14.55 8.18 2.15 575.84%
DY 2.77 1.82 1.59 1.72 0.52 0.64 0.60 178.03%
P/NAPS 0.41 0.64 0.75 0.89 0.82 0.72 0.78 -34.94%

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