[HIAPTEK] YoY Quarter Result on 31-Jul-2021 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -8.25%
YoY- 487.68%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 416,571 453,792 386,495 164,830 210,215 309,875 325,320 4.20%
PBT 48,809 36,762 25,649 68,089 12,312 35,692 -13,395 -
Tax -1,224 5,275 -1,119 -7,618 -1,948 -5,758 -6,890 -25.00%
NP 47,585 42,037 24,530 60,471 10,364 29,934 -20,285 -
-
NP to SH 47,491 42,603 24,476 60,484 10,292 29,564 -19,975 -
-
Tax Rate 2.51% -14.35% 4.36% 11.19% 15.82% 16.13% - -
Total Cost 368,986 411,755 361,965 104,359 199,851 279,941 345,605 1.09%
-
Net Worth 1,382,457 1,289,250 1,265,727 922,043 861,560 855,022 838,865 8.67%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 8,697 8,711 17,338 14,185 4,038 6,679 6,657 4.55%
Div Payout % 18.32% 20.45% 70.84% 23.45% 39.24% 22.59% 0.00% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 1,382,457 1,289,250 1,265,727 922,043 861,560 855,022 838,865 8.67%
NOSH 1,739,597 1,745,278 1,745,278 1,730,176 1,360,332 1,344,198 1,337,054 4.47%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 11.42% 9.26% 6.35% 36.69% 4.93% 9.66% -6.24% -
ROE 3.44% 3.30% 1.93% 6.56% 1.19% 3.46% -2.38% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 23.95 26.05 22.29 11.62 15.62 23.19 24.43 -0.32%
EPS 2.73 2.45 1.41 4.26 0.76 2.21 -1.50 -
DPS 0.50 0.50 1.00 1.00 0.30 0.50 0.50 0.00%
NAPS 0.7947 0.74 0.73 0.65 0.64 0.64 0.63 3.94%
Adjusted Per Share Value based on latest NOSH - 1,730,176
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 23.95 26.09 22.22 9.48 12.08 17.81 18.70 4.20%
EPS 2.73 2.45 1.41 3.48 0.59 1.70 -1.15 -
DPS 0.50 0.50 1.00 0.82 0.23 0.38 0.38 4.67%
NAPS 0.7947 0.7411 0.7276 0.53 0.4953 0.4915 0.4822 8.67%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.43 0.345 0.29 0.505 0.155 0.225 0.38 -
P/RPS 1.80 1.32 1.30 4.35 0.99 0.97 1.56 2.41%
P/EPS 15.75 14.11 20.54 11.84 20.27 10.17 -25.33 -
EY 6.35 7.09 4.87 8.44 4.93 9.84 -3.95 -
DY 1.16 1.45 3.45 1.98 1.94 2.22 1.32 -2.12%
P/NAPS 0.54 0.47 0.40 0.78 0.24 0.35 0.60 -1.73%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 27/09/23 29/09/22 29/09/21 28/09/20 27/09/19 27/09/18 -
Price 0.345 0.435 0.22 0.58 0.18 0.195 0.41 -
P/RPS 1.44 1.67 0.99 4.99 1.15 0.84 1.68 -2.53%
P/EPS 12.64 17.79 15.58 13.60 23.54 8.81 -27.33 -
EY 7.91 5.62 6.42 7.35 4.25 11.35 -3.66 -
DY 1.45 1.15 4.55 1.72 1.67 2.56 1.22 2.91%
P/NAPS 0.43 0.59 0.30 0.89 0.28 0.30 0.65 -6.64%

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