[HTPADU] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -2.91%
YoY- -260.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 301,233 377,130 308,169 407,619 510,851 335,633 471,909 -7.20%
PBT 9,373 11,558 -37,324 -20,142 19,159 -3,053 3,041 20.61%
Tax 407 -896 483 1,279 -8,363 -1,336 -842 -
NP 9,780 10,662 -36,841 -18,863 10,796 -4,389 2,199 28.20%
-
NP to SH 5,760 11,760 -29,269 -17,672 11,032 -4,992 1,803 21.33%
-
Tax Rate -4.34% 7.75% - - 43.65% - 27.69% -
Total Cost 291,453 366,468 345,010 426,482 500,055 340,022 469,710 -7.63%
-
Net Worth 110,335 111,347 98,188 113,372 143,739 131,592 138,678 -3.73%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 1.12% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 110,335 111,347 98,188 113,372 143,739 131,592 138,678 -3.73%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.25% 2.83% -11.95% -4.63% 2.11% -1.31% 0.47% -
ROE 5.22% 10.56% -29.81% -15.59% 7.67% -3.79% 1.30% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 297.59 372.57 304.44 402.69 504.67 331.57 466.20 -7.20%
EPS 5.69 11.62 -28.91 -17.46 10.90 -4.93 1.78 21.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.09 1.10 0.97 1.12 1.42 1.30 1.37 -3.73%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 270.53 338.70 276.76 366.08 458.79 301.43 423.82 -7.20%
EPS 5.17 10.56 -26.29 -15.87 9.91 -4.48 1.62 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.9909 1.00 0.8818 1.0182 1.2909 1.1818 1.2455 -3.73%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.25 1.00 0.885 0.505 0.86 0.52 0.685 -
P/RPS 0.42 0.27 0.29 0.13 0.17 0.16 0.15 18.70%
P/EPS 21.97 8.61 -3.06 -2.89 7.89 -10.54 38.46 -8.90%
EY 4.55 11.62 -32.67 -34.57 12.67 -9.48 2.60 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.15 0.91 0.91 0.45 0.61 0.40 0.50 14.87%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 30/08/19 30/08/18 24/08/17 25/08/16 26/08/15 -
Price 1.35 1.05 1.15 0.52 0.77 0.55 0.595 -
P/RPS 0.45 0.28 0.38 0.13 0.15 0.17 0.13 22.96%
P/EPS 23.72 9.04 -3.98 -2.98 7.07 -11.15 33.40 -5.53%
EY 4.22 11.06 -25.14 -33.57 14.15 -8.97 2.99 5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.24 0.95 1.19 0.46 0.54 0.42 0.43 19.28%

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