[HIAPTEK] QoQ TTM Result on 31-Oct-2021 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 39.24%
YoY- 1467.25%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,583,278 1,361,613 1,234,304 1,257,122 1,081,939 1,127,324 962,271 39.49%
PBT 189,903 232,343 271,171 272,004 194,590 138,813 63,878 107.16%
Tax -33,539 -40,038 -45,452 -44,491 -31,073 -25,403 -11,335 106.51%
NP 156,364 192,305 225,719 227,513 163,517 113,410 52,543 107.30%
-
NP to SH 156,013 192,021 225,736 227,549 163,427 113,235 52,228 107.83%
-
Tax Rate 17.66% 17.23% 16.76% 16.36% 15.97% 18.30% 17.74% -
Total Cost 1,426,914 1,169,308 1,008,585 1,029,609 918,422 1,013,914 909,728 35.10%
-
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 17,338 14,185 14,185 14,185 14,185 4,038 4,038 164.87%
Div Payout % 11.11% 7.39% 6.28% 6.23% 8.68% 3.57% 7.73% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,265,727 1,250,315 1,213,341 1,194,467 922,043 950,305 882,814 27.23%
NOSH 1,745,278 1,745,278 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 15.99%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 9.88% 14.12% 18.29% 18.10% 15.11% 10.06% 5.46% -
ROE 12.33% 15.36% 18.60% 19.05% 17.72% 11.92% 5.92% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 91.31 78.41 71.21 72.62 76.27 81.85 70.85 18.48%
EPS 9.00 11.06 13.02 13.14 11.52 8.22 3.85 76.41%
DPS 1.00 0.82 0.82 0.82 1.00 0.29 0.30 123.63%
NAPS 0.73 0.72 0.70 0.69 0.65 0.69 0.65 8.06%
Adjusted Per Share Value based on latest NOSH - 1,733,378
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 91.01 78.27 70.95 72.27 62.19 64.80 55.32 39.48%
EPS 8.97 11.04 12.98 13.08 9.39 6.51 3.00 107.96%
DPS 1.00 0.82 0.82 0.82 0.82 0.23 0.23 167.10%
NAPS 0.7276 0.7187 0.6975 0.6866 0.53 0.5463 0.5075 27.23%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.29 0.435 0.49 0.565 0.505 0.635 0.365 -
P/RPS 0.32 0.55 0.69 0.78 0.66 0.78 0.52 -27.71%
P/EPS 3.22 3.93 3.76 4.30 4.38 7.72 9.49 -51.44%
EY 31.03 25.42 26.58 23.26 22.81 12.95 10.54 105.81%
DY 3.45 1.88 1.67 1.45 1.98 0.46 0.82 161.30%
P/NAPS 0.40 0.60 0.70 0.82 0.78 0.92 0.56 -20.14%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 29/06/22 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 -
Price 0.22 0.295 0.45 0.515 0.58 0.565 0.47 -
P/RPS 0.24 0.38 0.63 0.71 0.76 0.69 0.66 -49.14%
P/EPS 2.45 2.67 3.46 3.92 5.03 6.87 12.22 -65.84%
EY 40.90 37.48 28.94 25.52 19.86 14.55 8.18 193.26%
DY 4.55 2.77 1.82 1.59 1.72 0.52 0.64 271.06%
P/NAPS 0.30 0.41 0.64 0.75 0.89 0.82 0.72 -44.30%

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