[HTPADU] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -835.91%
YoY- -298.12%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 325,011 361,033 383,843 426,849 362,588 375,257 461,459 -5.66%
PBT 13,280 6,659 -36,158 -15,292 14,049 2,850 -9,947 -
Tax -165 -512 -196 -143 -6,166 -1,644 -476 -16.17%
NP 13,115 6,147 -36,354 -15,435 7,883 1,206 -10,423 -
-
NP to SH 10,964 7,105 -29,175 -14,203 7,169 923 -10,474 -
-
Tax Rate 1.24% 7.69% - - 43.89% 57.68% - -
Total Cost 311,896 354,886 420,197 442,284 354,705 374,051 471,882 -6.66%
-
Net Worth 113,372 104,261 114,384 128,555 139,732 128,555 133,617 -2.69%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 113,372 104,261 114,384 128,555 139,732 128,555 133,617 -2.69%
NOSH 101,225 101,225 101,225 101,225 101,255 101,225 101,225 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.04% 1.70% -9.47% -3.62% 2.17% 0.32% -2.26% -
ROE 9.67% 6.81% -25.51% -11.05% 5.13% 0.72% -7.84% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 321.08 356.66 379.20 421.68 358.09 370.72 455.87 -5.66%
EPS 10.83 7.02 -28.82 -14.03 7.08 0.91 -10.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.03 1.13 1.27 1.38 1.27 1.32 -2.69%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 291.89 324.24 344.72 383.35 325.64 337.01 414.43 -5.66%
EPS 9.85 6.38 -26.20 -12.76 6.44 0.83 -9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0182 0.9364 1.0273 1.1545 1.2549 1.1545 1.20 -2.69%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.56 1.23 0.425 0.70 0.565 0.65 0.555 -
P/RPS 0.49 0.34 0.11 0.17 0.16 0.18 0.12 26.39%
P/EPS 14.40 17.52 -1.47 -4.99 7.98 71.29 -5.36 -
EY 6.94 5.71 -67.82 -20.04 12.53 1.40 -18.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.19 0.38 0.55 0.41 0.51 0.42 22.05%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 28/02/20 28/02/19 27/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.51 0.92 0.735 0.73 0.655 0.59 0.58 -
P/RPS 0.47 0.26 0.19 0.17 0.18 0.16 0.13 23.86%
P/EPS 13.94 13.11 -2.55 -5.20 9.25 64.71 -5.61 -
EY 7.17 7.63 -39.21 -19.22 10.81 1.55 -17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.89 0.65 0.57 0.47 0.46 0.44 20.52%

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