[HIAPTEK] YoY Annual (Unaudited) 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
YoY- 3712.15%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,683,207 1,585,208 1,583,278 1,081,939 932,873 1,186,607 1,127,859 6.89%
PBT 117,390 30,464 189,903 194,590 8,689 39,149 48,366 15.91%
Tax -10,095 1,366 -33,539 -31,073 -4,088 -14,332 -21,177 -11.60%
NP 107,295 31,830 156,364 163,517 4,601 24,817 27,189 25.68%
-
NP to SH 106,311 30,911 156,013 163,427 4,287 25,303 27,946 24.91%
-
Tax Rate 8.60% -4.48% 17.66% 15.97% 47.05% 36.61% 43.78% -
Total Cost 1,575,912 1,553,378 1,426,914 918,422 928,272 1,161,790 1,100,670 6.15%
-
Net Worth 1,385,005 1,289,250 1,265,727 922,043 861,560 855,022 838,865 8.70%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 8,714 8,711 17,338 14,185 4,038 6,679 6,657 4.58%
Div Payout % 8.20% 28.18% 11.11% 8.68% 94.20% 26.40% 23.82% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,385,005 1,289,250 1,265,727 922,043 861,560 855,022 838,865 8.70%
NOSH 1,742,803 1,745,278 1,745,278 1,730,176 1,360,332 1,344,198 1,337,054 4.51%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 6.37% 2.01% 9.88% 15.11% 0.49% 2.09% 2.41% -
ROE 7.68% 2.40% 12.33% 17.72% 0.50% 2.96% 3.33% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 96.58 90.99 91.31 76.27 69.30 88.82 84.70 2.20%
EPS 6.10 1.77 9.00 11.52 0.32 1.89 2.12 19.24%
DPS 0.50 0.50 1.00 1.00 0.30 0.50 0.50 0.00%
NAPS 0.7947 0.74 0.73 0.65 0.64 0.64 0.63 3.94%
Adjusted Per Share Value based on latest NOSH - 1,730,176
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 96.76 91.13 91.01 62.19 53.63 68.21 64.83 6.89%
EPS 6.11 1.78 8.97 9.39 0.25 1.45 1.61 24.86%
DPS 0.50 0.50 1.00 0.82 0.23 0.38 0.38 4.67%
NAPS 0.7962 0.7411 0.7276 0.53 0.4953 0.4915 0.4822 8.70%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.43 0.345 0.29 0.505 0.155 0.225 0.38 -
P/RPS 0.45 0.38 0.32 0.66 0.22 0.25 0.45 0.00%
P/EPS 7.05 19.45 3.22 4.38 48.67 11.88 18.11 -14.53%
EY 14.19 5.14 31.03 22.81 2.05 8.42 5.52 17.02%
DY 1.16 1.45 3.45 1.98 1.94 2.22 1.32 -2.12%
P/NAPS 0.54 0.47 0.40 0.78 0.24 0.35 0.60 -1.73%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 27/09/23 29/09/22 29/09/21 28/09/20 27/09/19 27/09/18 -
Price 0.345 0.435 0.22 0.58 0.18 0.195 0.41 -
P/RPS 0.36 0.48 0.24 0.76 0.26 0.22 0.48 -4.67%
P/EPS 5.66 24.52 2.45 5.03 56.52 10.30 19.54 -18.64%
EY 17.68 4.08 40.90 19.86 1.77 9.71 5.12 22.91%
DY 1.45 1.15 4.55 1.72 1.67 2.56 1.22 2.91%
P/NAPS 0.43 0.59 0.30 0.89 0.28 0.30 0.65 -6.64%

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