[HIAPTEK] YoY TTM Result on 31-Jan-2021 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 259.72%
YoY- 451.98%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 1,693,782 1,601,833 1,234,304 962,271 1,164,620 1,146,941 1,086,377 7.67%
PBT 71,219 44,069 271,171 63,878 20,115 1,498 -40,634 -
Tax -1,189 -12,822 -45,452 -11,335 -10,341 -16,339 -18,984 -36.96%
NP 70,030 31,247 225,719 52,543 9,774 -14,841 -59,618 -
-
NP to SH 69,632 29,967 225,736 52,228 9,462 -13,722 -59,337 -
-
Tax Rate 1.67% 29.10% 16.76% 17.74% 51.41% 1,090.72% - -
Total Cost 1,623,752 1,570,586 1,008,585 909,728 1,154,846 1,161,782 1,145,995 5.97%
-
Net Worth 1,289,598 1,236,983 1,213,341 882,814 843,385 975,134 854,899 7.08%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 8,711 17,338 14,185 4,038 6,679 6,657 - -
Div Payout % 12.51% 57.86% 6.28% 7.73% 70.60% 0.00% - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 1,289,598 1,236,983 1,213,341 882,814 843,385 975,134 854,899 7.08%
NOSH 1,745,278 1,745,278 1,738,930 1,397,824 1,344,198 1,344,198 1,329,668 4.63%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 4.13% 1.95% 18.29% 5.46% 0.84% -1.29% -5.49% -
ROE 5.40% 2.42% 18.60% 5.92% 1.12% -1.41% -6.94% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 97.22 91.94 71.21 70.85 87.00 72.92 82.60 2.75%
EPS 4.00 1.72 13.02 3.85 0.71 -0.87 -4.51 -
DPS 0.50 1.00 0.82 0.30 0.50 0.42 0.00 -
NAPS 0.7402 0.71 0.70 0.65 0.63 0.62 0.65 2.18%
Adjusted Per Share Value based on latest NOSH - 1,397,824
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 97.14 91.87 70.79 55.19 66.79 65.78 62.31 7.67%
EPS 3.99 1.72 12.95 3.00 0.54 -0.79 -3.40 -
DPS 0.50 0.99 0.81 0.23 0.38 0.38 0.00 -
NAPS 0.7396 0.7094 0.6959 0.5063 0.4837 0.5593 0.4903 7.08%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.38 0.34 0.49 0.365 0.20 0.28 0.50 -
P/RPS 0.39 0.37 0.69 0.52 0.23 0.38 0.61 -7.18%
P/EPS 9.51 19.77 3.76 9.49 28.30 -32.09 -11.08 -
EY 10.52 5.06 26.58 10.54 3.53 -3.12 -9.02 -
DY 1.32 2.94 1.67 0.82 2.50 1.51 0.00 -
P/NAPS 0.51 0.48 0.70 0.56 0.32 0.45 0.77 -6.63%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 29/03/23 29/03/22 25/03/21 27/03/20 27/03/19 29/03/18 -
Price 0.375 0.32 0.45 0.47 0.12 0.285 0.42 -
P/RPS 0.39 0.35 0.63 0.66 0.14 0.39 0.51 -4.37%
P/EPS 9.38 18.60 3.46 12.22 16.98 -32.67 -9.31 -
EY 10.66 5.38 28.94 8.18 5.89 -3.06 -10.74 -
DY 1.33 3.13 1.82 0.64 4.17 1.49 0.00 -
P/NAPS 0.51 0.45 0.64 0.72 0.19 0.46 0.65 -3.96%

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