[HIAPTEK] YoY TTM Result on 31-Jan-2018 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 30.99%
YoY- -377.15%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 962,271 1,164,620 1,146,941 1,086,377 1,093,846 1,241,514 1,189,481 -3.46%
PBT 63,878 20,115 1,498 -40,634 53,206 -124,434 23,581 18.04%
Tax -11,335 -10,341 -16,339 -18,984 -32,218 -9,519 -2,599 27.79%
NP 52,543 9,774 -14,841 -59,618 20,988 -133,953 20,982 16.51%
-
NP to SH 52,228 9,462 -13,722 -59,337 21,410 -133,871 20,986 16.39%
-
Tax Rate 17.74% 51.41% 1,090.72% - 60.55% - 11.02% -
Total Cost 909,728 1,154,846 1,161,782 1,145,995 1,072,858 1,375,467 1,168,499 -4.08%
-
Net Worth 882,814 843,385 975,134 854,899 923,946 812,428 952,436 -1.25%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 4,038 6,679 6,657 - 3,872 2,138 4,260 -0.88%
Div Payout % 7.73% 70.60% 0.00% - 18.09% 0.00% 20.30% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 882,814 843,385 975,134 854,899 923,946 812,428 952,436 -1.25%
NOSH 1,397,824 1,344,198 1,344,198 1,329,668 1,301,333 712,656 716,117 11.78%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.46% 0.84% -1.29% -5.49% 1.92% -10.79% 1.76% -
ROE 5.92% 1.12% -1.41% -6.94% 2.32% -16.48% 2.20% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 70.85 87.00 72.92 82.60 84.06 174.21 166.10 -13.22%
EPS 3.85 0.71 -0.87 -4.51 1.65 -18.78 2.93 4.65%
DPS 0.30 0.50 0.42 0.00 0.30 0.30 0.60 -10.90%
NAPS 0.65 0.63 0.62 0.65 0.71 1.14 1.33 -11.23%
Adjusted Per Share Value based on latest NOSH - 1,329,668
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 55.19 66.79 65.78 62.31 62.73 71.20 68.22 -3.46%
EPS 3.00 0.54 -0.79 -3.40 1.23 -7.68 1.20 16.48%
DPS 0.23 0.38 0.38 0.00 0.22 0.12 0.24 -0.70%
NAPS 0.5063 0.4837 0.5593 0.4903 0.5299 0.4659 0.5462 -1.25%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.365 0.20 0.28 0.50 0.295 0.205 0.59 -
P/RPS 0.52 0.23 0.38 0.61 0.35 0.12 0.36 6.31%
P/EPS 9.49 28.30 -32.09 -11.08 17.93 -1.09 20.13 -11.76%
EY 10.54 3.53 -3.12 -9.02 5.58 -91.63 4.97 13.33%
DY 0.82 2.50 1.51 0.00 1.01 1.46 1.02 -3.56%
P/NAPS 0.56 0.32 0.45 0.77 0.42 0.18 0.44 4.09%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 27/03/20 27/03/19 29/03/18 23/03/17 25/03/16 26/03/15 -
Price 0.47 0.12 0.285 0.42 0.375 0.305 0.525 -
P/RPS 0.66 0.14 0.39 0.51 0.45 0.18 0.32 12.81%
P/EPS 12.22 16.98 -32.67 -9.31 22.79 -1.62 17.91 -6.16%
EY 8.18 5.89 -3.06 -10.74 4.39 -61.59 5.58 6.57%
DY 0.64 4.17 1.49 0.00 0.79 0.98 1.14 -9.16%
P/NAPS 0.72 0.19 0.46 0.65 0.53 0.27 0.39 10.74%

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