[HTPADU] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -38.61%
YoY- -62.96%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
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 86,924 73,908 68,688 67,352 81,126 79,269 88,023 -0.20%
PBT 16,986 -6,457 -17,816 1,360 5,589 -38,262 -19,305 -
Tax -716 -388 -201 118 -49 898 1,946 -
NP 16,270 -6,845 -18,017 1,478 5,540 -37,364 -17,359 -
-
NP to SH 16,415 -7,034 -16,801 1,962 5,297 -32,579 -16,133 -
-
Tax Rate 4.22% - - -8.68% 0.88% - - -
Total Cost 70,654 80,753 86,705 65,874 75,586 116,633 105,382 -6.44%
-
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 18.72% -9.26% -26.23% 2.19% 6.83% -47.14% -19.72% -
ROE 12.97% -9.65% -17.29% 1.73% 5.08% -28.48% -12.55% -
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 85.87 73.01 67.86 66.54 80.14 78.31 86.96 -0.20%
EPS 16.22 -6.95 -16.60 1.94 5.23 -32.18 -15.94 -
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 78.07 66.38 61.69 60.49 72.86 71.19 79.05 -0.20%
EPS 14.74 -6.32 -15.09 1.76 4.76 -29.26 -14.49 -
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 1.02 0.93 1.86 2.34 1.53 0.54 0.80 4.13%
P/EPS 5.43 -9.79 -7.59 80.48 23.51 -1.32 -4.39 -
EY 18.43 -10.22 -13.17 1.24 4.25 -75.73 -22.77 -
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 1.75 1.08 1.65 2.27 1.15 0.94 0.84 13.00%
P/EPS 9.25 -11.37 -6.75 77.91 17.58 -2.28 -4.58 -
EY 10.81 -8.80 -14.82 1.28 5.69 -43.79 -21.83 -
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