[HIAPTEK] YoY Quarter Result on 31-Jul-2017 [#4]

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Quarter Result
Revenue	210,215	309,875	325,320	228,280	260,541	314,002	284,172	-4.89%
YoY %	-32.16%	-4.75%	42.51%	-12.38%	-17.03%	10.50%	-	-
Horiz. %	73.97%	109.04%	114.48%	80.33%	91.68%	110.50%	100.00%	-
PBT	12,312	35,692	-13,395	-139,416	17,797	-64,650	8,870	5.61%
YoY %	-65.50%	366.46%	90.39%	-883.37%	127.53%	-828.86%	-	-
Horiz. %	138.80%	402.39%	-151.01%	-1,571.77%	200.64%	-728.86%	100.00%	-
Tax	-1,948	-5,758	-6,890	1,547	-10,101	-3,721	1,781	-
YoY %	66.17%	16.43%	-545.38%	115.32%	-171.46%	-308.93%	-	-
Horiz. %	-109.38%	-323.30%	-386.86%	86.86%	-567.15%	-208.93%	100.00%	-
NP	10,364	29,934	-20,285	-137,869	7,696	-68,371	10,651	-0.45%
YoY %	-65.38%	247.57%	85.29%	-1,891.44%	111.26%	-741.92%	-	-
Horiz. %	97.31%	281.04%	-190.45%	-1,294.42%	72.26%	-641.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,292	29,564	-19,975	-137,867	7,875	-68,659	10,651	-0.56%
YoY %	-65.19%	248.01%	85.51%	-1,850.69%	111.47%	-744.62%	-	-
Horiz. %	96.63%	277.57%	-187.54%	-1,294.40%	73.94%	-644.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.82%	16.13%	-	-	56.76%	-	-20.08%	-
YoY %	-1.92%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-78.78%	-80.33%	-	-	-282.67%	-	100.00%	-
Total Cost	199,851	279,941	345,605	366,149	252,845	382,373	273,521	-5.09%
YoY %	-28.61%	-19.00%	-5.61%	44.81%	-33.87%	39.80%	-	-
Horiz. %	73.07%	102.35%	126.35%	133.87%	92.44%	139.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,560	855,022	838,865	802,606	916,598	869,823	951,489	-1.63%
YoY %	0.76%	1.93%	4.52%	-12.44%	5.38%	-8.58%	-	-
Horiz. %	90.55%	89.86%	88.16%	84.35%	96.33%	91.42%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	4,038	6,679	6,657	-	3,872	2,138	4,260	-0.88%
YoY %	-39.54%	0.33%	0.00%	-	81.10%	-49.81%	-	-
Horiz. %	94.79%	156.78%	156.27%	-	90.89%	50.19%	100.00%	-
Div Payout %	39.24%	22.59%	0.00%	-	49.18%	0.00%	40.00%	-
YoY %	73.71%	0.00%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	98.10%	56.47%	0.00%	-	122.95%	0.00%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	861,560	855,022	838,865	802,606	916,598	869,823	951,489	-1.63%
YoY %	0.76%	1.93%	4.52%	-12.44%	5.38%	-8.58%	-	-
Horiz. %	90.55%	89.86%	88.16%	84.35%	96.33%	91.42%	100.00%	-
NOSH	1,360,332	1,344,198	1,337,054	1,294,525	1,290,983	712,969	710,066	11.43%
YoY %	1.20%	0.53%	3.29%	0.27%	81.07%	0.41%	-	-
Horiz. %	191.58%	189.31%	188.30%	182.31%	181.81%	100.41%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	4.93%	9.66%	-6.24%	-60.39%	2.95%	-21.77%	3.75%	-
YoY %	-48.96%	254.81%	89.67%	-2,147.12%	113.55%	-680.53%	-	-
Horiz. %	131.47%	257.60%	-166.40%	-1,610.40%	78.67%	-580.53%	100.00%	-
ROE	1.19%	3.46%	-2.38%	-17.18%	0.86%	-7.89%	1.12%	-
YoY %	-65.61%	245.38%	86.15%	-2,097.67%	110.90%	-804.46%	-	-
Horiz. %	106.25%	308.93%	-212.50%	-1,533.93%	76.79%	-704.46%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	15.62	23.19	24.43	17.63	20.18	44.04	40.02	-14.50%
YoY %	-32.64%	-5.08%	38.57%	-12.64%	-54.18%	10.04%	-	-
Horiz. %	39.03%	57.95%	61.04%	44.05%	50.42%	110.04%	100.00%	-
EPS	0.76	2.21	-1.50	-10.65	0.61	-9.63	1.50	-10.70%
YoY %	-65.61%	247.33%	85.92%	-1,845.90%	106.33%	-742.00%	-	-
Horiz. %	50.67%	147.33%	-100.00%	-710.00%	40.67%	-642.00%	100.00%	-
DPS	0.30	0.50	0.50	0.00	0.30	0.30	0.60	-10.90%
YoY %	-40.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	83.33%	83.33%	0.00%	50.00%	50.00%	100.00%	-
NAPS	0.64	0.64	0.63	0.62	0.71	1.22	1.34	-11.57%
YoY %	0.00%	1.59%	1.61%	-12.68%	-41.80%	-8.96%	-	-
Horiz. %	47.76%	47.76%	47.01%	46.27%	52.99%	91.04%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,525
RPS	12.06	17.77	18.66	13.09	14.94	18.01	16.30	-4.89%
YoY %	-32.13%	-4.77%	42.55%	-12.38%	-17.05%	10.49%	-	-
Horiz. %	73.99%	109.02%	114.48%	80.31%	91.66%	110.49%	100.00%	-
EPS	0.59	1.70	-1.15	-7.91	0.45	-3.94	0.61	-0.55%
YoY %	-65.29%	247.83%	85.46%	-1,857.78%	111.42%	-745.90%	-	-
Horiz. %	96.72%	278.69%	-188.52%	-1,296.72%	73.77%	-645.90%	100.00%	-
DPS	0.23	0.38	0.38	0.00	0.22	0.12	0.24	-0.70%
YoY %	-39.47%	0.00%	0.00%	0.00%	83.33%	-50.00%	-	-
Horiz. %	95.83%	158.33%	158.33%	0.00%	91.67%	50.00%	100.00%	-
NAPS	0.4941	0.4904	0.4811	0.4603	0.5257	0.4989	0.5457	-1.64%
YoY %	0.75%	1.93%	4.52%	-12.44%	5.37%	-8.58%	-	-
Horiz. %	90.54%	89.87%	88.16%	84.35%	96.33%	91.42%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.155	0.225	0.38	0.39	0.285	0.37	0.765	-
P/RPS	0.99	0.97	1.56	2.21	1.41	0.84	1.91	-10.36%
YoY %	2.06%	-37.82%	-29.41%	56.74%	67.86%	-56.02%	-	-
Horiz. %	51.83%	50.79%	81.68%	115.71%	73.82%	43.98%	100.00%	-
P/EPS	20.27	10.17	-25.33	-3.66	46.72	-3.84	51.00	-14.24%
YoY %	99.31%	140.15%	-592.08%	-107.83%	1,316.67%	-107.53%	-	-
Horiz. %	39.75%	19.94%	-49.67%	-7.18%	91.61%	-7.53%	100.00%	-
EY	4.93	9.84	-3.95	-27.31	2.14	-26.03	1.96	16.60%
YoY %	-49.90%	349.11%	85.54%	-1,376.17%	108.22%	-1,428.06%	-	-
Horiz. %	251.53%	502.04%	-201.53%	-1,393.37%	109.18%	-1,328.06%	100.00%	-
DY	1.94	2.22	1.32	0.00	1.05	0.81	0.78	16.38%
YoY %	-12.61%	68.18%	0.00%	0.00%	29.63%	3.85%	-	-
Horiz. %	248.72%	284.62%	169.23%	0.00%	134.62%	103.85%	100.00%	-
P/NAPS	0.24	0.35	0.60	0.63	0.40	0.30	0.57	-13.41%
YoY %	-31.43%	-41.67%	-4.76%	57.50%	33.33%	-47.37%	-	-
Horiz. %	42.11%	61.40%	105.26%	110.53%	70.18%	52.63%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/20	27/09/19	27/09/18	28/09/17	04/10/16	30/09/15	26/09/14	-
Price	0.18	0.195	0.41	0.425	0.32	0.26	0.785	-
P/RPS	1.15	0.84	1.68	2.41	1.59	0.59	1.96	-8.49%
YoY %	36.90%	-50.00%	-30.29%	51.57%	169.49%	-69.90%	-	-
Horiz. %	58.67%	42.86%	85.71%	122.96%	81.12%	30.10%	100.00%	-
P/EPS	23.54	8.81	-27.33	-3.99	52.46	-2.70	52.33	-12.45%
YoY %	167.20%	132.24%	-584.96%	-107.61%	2,042.96%	-105.16%	-	-
Horiz. %	44.98%	16.84%	-52.23%	-7.62%	100.25%	-5.16%	100.00%	-
EY	4.25	11.35	-3.66	-25.06	1.91	-37.04	1.91	14.24%
YoY %	-62.56%	410.11%	85.40%	-1,412.04%	105.16%	-2,039.27%	-	-
Horiz. %	222.51%	594.24%	-191.62%	-1,312.04%	100.00%	-1,939.27%	100.00%	-
DY	1.67	2.56	1.22	0.00	0.94	1.15	0.76	14.00%
YoY %	-34.77%	109.84%	0.00%	0.00%	-18.26%	51.32%	-	-
Horiz. %	219.74%	336.84%	160.53%	0.00%	123.68%	151.32%	100.00%	-
P/NAPS	0.28	0.30	0.65	0.69	0.45	0.21	0.59	-11.67%
YoY %	-6.67%	-53.85%	-5.80%	53.33%	114.29%	-64.41%	-	-
Horiz. %	47.46%	50.85%	110.17%	116.95%	76.27%	35.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos