[HIAPTEK] YoY Quarter Result on 31-Jul-2020 [#4]

Stock

[HIAPTEK] HIAP TECK VENTURE BHD

Announcement Date

28-Sep-2020

Admission Sponsor

Sponsor

Financial Year

31-Jul-2020

Quarter

31-Jul-2020 [#4]

Profit Trend

QoQ- 109.27%

YoY- -65.19%

Quarter Report

HTVBGroup_Q4 FY2020 Quaterly Results.pdf

Latest QR

Upcoming QR

HIAPTEK's Result

HIAPTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Quarter Result
Revenue	453,792	386,495	164,830	210,215	309,875	325,320	228,280	12.12%
YoY %	17.41%	134.48%	-21.59%	-32.16%	-4.75%	42.51%	-	-
Horiz. %	198.79%	169.31%	72.21%	92.09%	135.74%	142.51%	100.00%	-
PBT	36,762	25,649	68,089	12,312	35,692	-13,395	-139,416	-
YoY %	43.33%	-62.33%	453.03%	-65.50%	366.46%	90.39%	-	-
Horiz. %	-26.37%	-18.40%	-48.84%	-8.83%	-25.60%	9.61%	100.00%	-
Tax	5,275	-1,119	-7,618	-1,948	-5,758	-6,890	1,547	22.67%
YoY %	571.40%	85.31%	-291.07%	66.17%	16.43%	-545.38%	-	-
Horiz. %	340.98%	-72.33%	-492.44%	-125.92%	-372.20%	-445.38%	100.00%	-
NP	42,037	24,530	60,471	10,364	29,934	-20,285	-137,869	-
YoY %	71.37%	-59.44%	483.47%	-65.38%	247.57%	85.29%	-	-
Horiz. %	-30.49%	-17.79%	-43.86%	-7.52%	-21.71%	14.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,603	24,476	60,484	10,292	29,564	-19,975	-137,867	-
YoY %	74.06%	-59.53%	487.68%	-65.19%	248.01%	85.51%	-	-
Horiz. %	-30.90%	-17.75%	-43.87%	-7.47%	-21.44%	14.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.35%	4.36%	11.19%	15.82%	16.13%	-	-	-
YoY %	-429.13%	-61.04%	-29.27%	-1.92%	0.00%	-	-	-
Horiz. %	-88.96%	27.03%	69.37%	98.08%	100.00%	-	-	-
Total Cost	411,755	361,965	104,359	199,851	279,941	345,605	366,149	1.97%
YoY %	13.76%	246.85%	-47.78%	-28.61%	-19.00%	-5.61%	-	-
Horiz. %	112.46%	98.86%	28.50%	54.58%	76.46%	94.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,289,250	1,265,727	922,043	861,560	855,022	838,865	802,606	8.21%
YoY %	1.86%	37.27%	7.02%	0.76%	1.93%	4.52%	-	-
Horiz. %	160.63%	157.70%	114.88%	107.35%	106.53%	104.52%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	8,711	17,338	14,185	4,038	6,679	6,657	-	-
YoY %	-49.76%	22.23%	251.29%	-39.54%	0.33%	0.00%	-	-
Horiz. %	130.85%	260.45%	213.08%	60.66%	100.33%	100.00%	-	-
Div Payout %	20.45%	70.84%	23.45%	39.24%	22.59%	0.00%	-	-
YoY %	-71.13%	202.09%	-40.24%	73.71%	0.00%	0.00%	-	-
Horiz. %	90.53%	313.59%	103.81%	173.71%	100.00%	-	-	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	1,289,250	1,265,727	922,043	861,560	855,022	838,865	802,606	8.21%
YoY %	1.86%	37.27%	7.02%	0.76%	1.93%	4.52%	-	-
Horiz. %	160.63%	157.70%	114.88%	107.35%	106.53%	104.52%	100.00%	-
NOSH	1,745,278	1,745,278	1,730,176	1,360,332	1,344,198	1,337,054	1,294,525	5.10%
YoY %	0.00%	0.87%	27.19%	1.20%	0.53%	3.29%	-	-
Horiz. %	134.82%	134.82%	133.65%	105.08%	103.84%	103.29%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	9.26%	6.35%	36.69%	4.93%	9.66%	-6.24%	-60.39%	-
YoY %	45.83%	-82.69%	644.22%	-48.96%	254.81%	89.67%	-	-
Horiz. %	-15.33%	-10.51%	-60.76%	-8.16%	-16.00%	10.33%	100.00%	-
ROE	3.30%	1.93%	6.56%	1.19%	3.46%	-2.38%	-17.18%	-
YoY %	70.98%	-70.58%	451.26%	-65.61%	245.38%	86.15%	-	-
Horiz. %	-19.21%	-11.23%	-38.18%	-6.93%	-20.14%	13.85%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	26.05	22.29	11.62	15.62	23.19	24.43	17.63	6.72%
YoY %	16.87%	91.82%	-25.61%	-32.64%	-5.08%	38.57%	-	-
Horiz. %	147.76%	126.43%	65.91%	88.60%	131.54%	138.57%	100.00%	-
EPS	2.45	1.41	4.26	0.76	2.21	-1.50	-10.65	-
YoY %	73.76%	-66.90%	460.53%	-65.61%	247.33%	85.92%	-	-
Horiz. %	-23.00%	-13.24%	-40.00%	-7.14%	-20.75%	14.08%	100.00%	-
DPS	0.50	1.00	1.00	0.30	0.50	0.50	0.00	-
YoY %	-50.00%	0.00%	233.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	200.00%	60.00%	100.00%	100.00%	-	-
NAPS	0.74	0.73	0.65	0.64	0.64	0.63	0.62	2.99%
YoY %	1.37%	12.31%	1.56%	0.00%	1.59%	1.61%	-	-
Horiz. %	119.35%	117.74%	104.84%	103.23%	103.23%	101.61%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,360,332
RPS	26.03	22.17	9.45	12.06	17.77	18.66	13.09	12.13%
YoY %	17.41%	134.60%	-21.64%	-32.13%	-4.77%	42.55%	-	-
Horiz. %	198.85%	169.37%	72.19%	92.13%	135.75%	142.55%	100.00%	-
EPS	2.44	1.40	3.47	0.59	1.70	-1.15	-7.91	-
YoY %	74.29%	-59.65%	488.14%	-65.29%	247.83%	85.46%	-	-
Horiz. %	-30.85%	-17.70%	-43.87%	-7.46%	-21.49%	14.54%	100.00%	-
DPS	0.50	0.99	0.81	0.23	0.38	0.38	0.00	-
YoY %	-49.49%	22.22%	252.17%	-39.47%	0.00%	0.00%	-	-
Horiz. %	131.58%	260.53%	213.16%	60.53%	100.00%	100.00%	-	-
NAPS	0.7394	0.7259	0.5288	0.4941	0.4904	0.4811	0.4603	8.21%
YoY %	1.86%	37.27%	7.02%	0.75%	1.93%	4.52%	-	-
Horiz. %	160.63%	157.70%	114.88%	107.34%	106.54%	104.52%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.345	0.29	0.505	0.155	0.225	0.38	0.39	-
P/RPS	1.32	1.30	4.35	0.99	0.97	1.56	2.21	-8.22%
YoY %	1.54%	-70.11%	339.39%	2.06%	-37.82%	-29.41%	-	-
Horiz. %	59.73%	58.82%	196.83%	44.80%	43.89%	70.59%	100.00%	-
P/EPS	14.11	20.54	11.84	20.27	10.17	-25.33	-3.66	-
YoY %	-31.30%	73.48%	-41.59%	99.31%	140.15%	-592.08%	-	-
Horiz. %	-385.52%	-561.20%	-323.50%	-553.83%	-277.87%	692.08%	100.00%	-
EY	7.09	4.87	8.44	4.93	9.84	-3.95	-27.31	-
YoY %	45.59%	-42.30%	71.20%	-49.90%	349.11%	85.54%	-	-
Horiz. %	-25.96%	-17.83%	-30.90%	-18.05%	-36.03%	14.46%	100.00%	-
DY	1.45	3.45	1.98	1.94	2.22	1.32	0.00	-
YoY %	-57.97%	74.24%	2.06%	-12.61%	68.18%	0.00%	-	-
Horiz. %	109.85%	261.36%	150.00%	146.97%	168.18%	100.00%	-	-
P/NAPS	0.47	0.40	0.78	0.24	0.35	0.60	0.63	-4.76%
YoY %	17.50%	-48.72%	225.00%	-31.43%	-41.67%	-4.76%	-	-
Horiz. %	74.60%	63.49%	123.81%	38.10%	55.56%	95.24%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/23	29/09/22	29/09/21	28/09/20	27/09/19	27/09/18	28/09/17	-
Price	0.435	0.22	0.58	0.18	0.195	0.41	0.425	-
P/RPS	1.67	0.99	4.99	1.15	0.84	1.68	2.41	-5.92%
YoY %	68.69%	-80.16%	333.91%	36.90%	-50.00%	-30.29%	-	-
Horiz. %	69.29%	41.08%	207.05%	47.72%	34.85%	69.71%	100.00%	-
P/EPS	17.79	15.58	13.60	23.54	8.81	-27.33	-3.99	-
YoY %	14.18%	14.56%	-42.23%	167.20%	132.24%	-584.96%	-	-
Horiz. %	-445.86%	-390.48%	-340.85%	-589.97%	-220.80%	684.96%	100.00%	-
EY	5.62	6.42	7.35	4.25	11.35	-3.66	-25.06	-
YoY %	-12.46%	-12.65%	72.94%	-62.56%	410.11%	85.40%	-	-
Horiz. %	-22.43%	-25.62%	-29.33%	-16.96%	-45.29%	14.60%	100.00%	-
DY	1.15	4.55	1.72	1.67	2.56	1.22	0.00	-
YoY %	-74.73%	164.53%	2.99%	-34.77%	109.84%	0.00%	-	-
Horiz. %	94.26%	372.95%	140.98%	136.89%	209.84%	100.00%	-	-
P/NAPS	0.59	0.30	0.89	0.28	0.30	0.65	0.69	-2.57%
YoY %	96.67%	-66.29%	217.86%	-6.67%	-53.85%	-5.80%	-	-
Horiz. %	85.51%	43.48%	128.99%	40.58%	43.48%	94.20%	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