[HTPADU] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 173.41%
YoY- 76.37%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 200,814 257,659 279,907 304,574 338,826 241,692 277,919 -5.26%
PBT 2,169 11,920 1,070 2,104 4,013 1,903 6,993 -17.71%
Tax -125 -283 -463 -1,094 -2,089 -688 -609 -23.17%
NP 2,044 11,637 607 1,010 1,924 1,215 6,384 -17.27%
-
NP to SH 1,456 9,002 1,808 3,404 1,930 537 5,721 -20.37%
-
Tax Rate 5.76% 2.37% 43.27% 52.00% 52.06% 36.15% 8.71% -
Total Cost 198,770 246,022 279,300 303,564 336,902 240,477 271,535 -5.06%
-
Net Worth 115,396 117,420 98,188 133,617 135,641 131,592 133,617 -2.41%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 115,396 117,420 98,188 133,617 135,641 131,592 133,617 -2.41%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.02% 4.52% 0.22% 0.33% 0.57% 0.50% 2.30% -
ROE 1.26% 7.67% 1.84% 2.55% 1.42% 0.41% 4.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 198.38 254.54 276.52 300.89 334.73 238.77 274.56 -5.26%
EPS 1.44 8.89 1.79 3.36 1.91 0.53 5.65 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 0.97 1.32 1.34 1.30 1.32 -2.41%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 180.35 231.40 251.38 273.53 304.30 217.06 249.60 -5.26%
EPS 1.31 8.08 1.62 3.06 1.73 0.48 5.14 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0545 0.8818 1.20 1.2182 1.1818 1.20 -2.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.28 1.04 1.01 0.50 0.79 0.55 0.655 -
P/RPS 0.65 0.41 0.37 0.17 0.24 0.23 0.24 18.04%
P/EPS 88.99 11.69 56.55 14.87 41.43 103.68 11.59 40.41%
EY 1.12 8.55 1.77 6.73 2.41 0.96 8.63 -28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.90 1.04 0.38 0.59 0.42 0.50 14.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 30/11/18 22/11/17 21/11/16 25/11/15 -
Price 1.10 1.75 0.75 0.435 0.84 0.56 0.66 -
P/RPS 0.55 0.69 0.27 0.14 0.25 0.23 0.24 14.80%
P/EPS 76.47 19.68 41.99 12.94 44.06 105.56 11.68 36.73%
EY 1.31 5.08 2.38 7.73 2.27 0.95 8.56 -26.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.51 0.77 0.33 0.63 0.43 0.50 11.47%

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