[HTPADU] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -890.44%
YoY- -239.96%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 277,862 293,496 269,502 325,011 361,033 383,843 426,849 -6.90%
PBT 8,629 -9,572 -15,647 13,280 6,659 -36,158 -15,292 -
Tax -1,399 -743 -326 -165 -512 -196 -143 46.21%
NP 7,230 -10,315 -15,973 13,115 6,147 -36,354 -15,435 -
-
NP to SH 7,222 -10,217 -15,345 10,964 7,105 -29,175 -14,203 -
-
Tax Rate 16.21% - - 1.24% 7.69% - - -
Total Cost 270,632 303,811 285,475 311,896 354,886 420,197 442,284 -7.85%
-
Net Worth 126,531 72,882 97,175 113,372 104,261 114,384 128,555 -0.26%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 126,531 72,882 97,175 113,372 104,261 114,384 128,555 -0.26%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.60% -3.51% -5.93% 4.04% 1.70% -9.47% -3.62% -
ROE 5.71% -14.02% -15.79% 9.67% 6.81% -25.51% -11.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 274.50 289.94 266.24 321.08 356.66 379.20 421.68 -6.90%
EPS 7.13 -10.09 -15.16 10.83 7.02 -28.82 -14.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.72 0.96 1.12 1.03 1.13 1.27 -0.26%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 249.54 263.58 242.04 291.89 324.24 344.72 383.35 -6.90%
EPS 6.49 -9.18 -13.78 9.85 6.38 -26.20 -12.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 0.6545 0.8727 1.0182 0.9364 1.0273 1.1545 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.88 0.68 1.26 1.56 1.23 0.425 0.70 -
P/RPS 0.32 0.23 0.47 0.49 0.34 0.11 0.17 11.11%
P/EPS 12.33 -6.74 -8.31 14.40 17.52 -1.47 -4.99 -
EY 8.11 -14.84 -12.03 6.94 5.71 -67.82 -20.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.94 1.31 1.39 1.19 0.38 0.55 4.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 25/03/21 28/02/20 28/02/19 27/02/18 -
Price 1.50 0.79 1.12 1.51 0.92 0.735 0.73 -
P/RPS 0.55 0.27 0.42 0.47 0.26 0.19 0.17 21.60%
P/EPS 21.02 -7.83 -7.39 13.94 13.11 -2.55 -5.20 -
EY 4.76 -12.78 -13.54 7.17 7.63 -39.21 -19.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 1.17 1.35 0.89 0.65 0.57 13.20%

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