[HTPADU] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 107.59%
YoY- -89.63%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 249,802 255,004 295,096 263,842 311,398 279,204 430,552 -8.66%
PBT 2,534 -14,916 868 3,766 11,580 1,782 4,114 -7.75%
Tax -972 -692 -398 -196 -1,340 -572 -1,930 -10.79%
NP 1,562 -15,608 470 3,570 10,240 1,210 2,184 -5.42%
-
NP to SH 1,162 -15,594 872 1,204 11,612 2,302 2,490 -11.91%
-
Tax Rate 38.36% - 45.85% 5.20% 11.57% 32.10% 46.91% -
Total Cost 248,240 270,612 294,626 260,272 301,158 277,994 428,368 -8.68%
-
Net Worth 136,176 63,771 83,004 110,335 111,347 98,188 113,372 3.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 136,176 63,771 83,004 110,335 111,347 98,188 113,372 3.09%
NOSH 106,387 101,225 101,225 101,225 101,225 101,225 101,225 0.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.63% -6.12% 0.16% 1.35% 3.29% 0.43% 0.51% -
ROE 0.85% -24.45% 1.05% 1.09% 10.43% 2.34% 2.20% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 234.80 251.92 291.52 260.65 307.63 275.83 425.34 -9.41%
EPS 1.10 -15.40 0.86 1.18 11.48 2.28 2.46 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.63 0.82 1.09 1.10 0.97 1.12 2.24%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 224.34 229.02 265.02 236.95 279.66 250.75 386.67 -8.66%
EPS 1.04 -14.00 0.78 1.08 10.43 2.07 2.24 -11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.223 0.5727 0.7455 0.9909 1.00 0.8818 1.0182 3.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.00 0.645 0.88 1.25 1.00 0.885 0.505 -
P/RPS 0.85 0.26 0.30 0.48 0.33 0.32 0.12 38.54%
P/EPS 183.11 -4.19 102.15 105.09 8.72 38.92 20.53 43.96%
EY 0.55 -23.88 0.98 0.95 11.47 2.57 4.87 -30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.02 1.07 1.15 0.91 0.91 0.45 22.99%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 29/08/22 26/08/21 27/08/20 30/08/19 30/08/18 -
Price 2.14 0.635 0.79 1.35 1.05 1.15 0.52 -
P/RPS 0.91 0.25 0.27 0.52 0.34 0.42 0.12 40.12%
P/EPS 195.93 -4.12 91.71 113.50 9.15 50.57 21.14 44.88%
EY 0.51 -24.26 1.09 0.88 10.93 1.98 4.73 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.01 0.96 1.24 0.95 1.19 0.46 23.94%

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