Highlights

[HTPADU] QoQ Quarter Result on 2018-09-30 [#3]

Stock [HTPADU]: HEITECH PADU BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     28.82%    YoY -     177.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 79,269 89,298 131,369 83,907 88,023 104,320 100,645 -14.68%
  QoQ % -11.23% -32.03% 56.57% -4.68% -15.62% 3.65% -
  Horiz. % 78.76% 88.73% 130.53% 83.37% 87.46% 103.65% 100.00%
PBT -38,262 47 1,225 832 -19,305 -2,894 3,115 -
  QoQ % -81,508.51% -96.16% 47.24% 104.31% -567.07% -192.91% -
  Horiz. % -1,228.31% 1.51% 39.33% 26.71% -619.74% -92.91% 100.00%
Tax 898 -129 59 -1,024 1,946 298 -842 -
  QoQ % 796.12% -318.64% 105.76% -152.62% 553.02% 135.39% -
  Horiz. % -106.65% 15.32% -7.01% 121.62% -231.12% -35.39% 100.00%
NP -37,364 -82 1,284 -192 -17,359 -2,596 2,273 -
  QoQ % -45,465.86% -106.39% 768.75% 98.89% -568.68% -214.21% -
  Horiz. % -1,643.82% -3.61% 56.49% -8.45% -763.70% -114.21% 100.00%
NP to SH -32,579 2,159 1,676 -431 -16,133 -2,784 2,175 -
  QoQ % -1,608.99% 28.82% 488.86% 97.33% -479.49% -228.00% -
  Horiz. % -1,497.89% 99.26% 77.06% -19.82% -741.75% -128.00% 100.00%
Tax Rate - % 274.47 % -4.82 % 123.08 % - % - % 27.03 % -
  QoQ % 0.00% 5,794.40% -103.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,015.43% -17.83% 455.35% 0.00% 0.00% 100.00%
Total Cost 116,633 89,380 130,085 84,099 105,382 106,916 98,372 11.99%
  QoQ % 30.49% -31.29% 54.68% -20.20% -1.43% 8.69% -
  Horiz. % 118.56% 90.86% 132.24% 85.49% 107.13% 108.69% 100.00%
Net Worth 114,384 133,617 113,372 129,526 128,555 135,641 143,739 -14.09%
  QoQ % -14.39% 17.86% -12.47% 0.75% -5.22% -5.63% -
  Horiz. % 79.58% 92.96% 78.87% 90.11% 89.44% 94.37% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,384 133,617 113,372 129,526 128,555 135,641 143,739 -14.09%
  QoQ % -14.39% 17.86% -12.47% 0.75% -5.22% -5.63% -
  Horiz. % 79.58% 92.96% 78.87% 90.11% 89.44% 94.37% 100.00%
NOSH 101,225 101,225 101,225 117,751 101,225 101,225 101,225 -
  QoQ % 0.00% 0.00% -14.03% 16.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 116.33% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -47.14 % -0.09 % 0.98 % -0.23 % -19.72 % -2.49 % 2.26 % -
  QoQ % -52,277.78% -109.18% 526.09% 98.83% -691.97% -210.18% -
  Horiz. % -2,085.84% -3.98% 43.36% -10.18% -872.57% -110.18% 100.00%
ROE -28.48 % 1.62 % 1.48 % -0.33 % -12.55 % -2.05 % 1.51 % -
  QoQ % -1,858.02% 9.46% 548.48% 97.37% -512.20% -235.76% -
  Horiz. % -1,886.09% 107.28% 98.01% -21.85% -831.13% -135.76% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.31 88.22 129.78 71.26 86.96 103.06 99.43 -14.68%
  QoQ % -11.23% -32.02% 82.12% -18.05% -15.62% 3.65% -
  Horiz. % 78.76% 88.73% 130.52% 71.67% 87.46% 103.65% 100.00%
EPS -32.18 2.13 1.66 -0.37 -15.94 -2.75 2.15 -
  QoQ % -1,610.80% 28.31% 548.65% 97.68% -479.64% -227.91% -
  Horiz. % -1,496.74% 99.07% 77.21% -17.21% -741.40% -127.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.3200 1.1200 1.1000 1.2700 1.3400 1.4200 -14.09%
  QoQ % -14.39% 17.86% 1.82% -13.39% -5.22% -5.63% -
  Horiz. % 79.58% 92.96% 78.87% 77.46% 89.44% 94.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 101,239
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.31 88.22 129.78 82.89 86.96 103.06 99.43 -14.68%
  QoQ % -11.23% -32.02% 56.57% -4.68% -15.62% 3.65% -
  Horiz. % 78.76% 88.73% 130.52% 83.37% 87.46% 103.65% 100.00%
EPS -32.18 2.13 1.66 -0.43 -15.94 -2.75 2.15 -
  QoQ % -1,610.80% 28.31% 486.05% 97.30% -479.64% -227.91% -
  Horiz. % -1,496.74% 99.07% 77.21% -20.00% -741.40% -127.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.3200 1.1200 1.2796 1.2700 1.3400 1.4200 -14.09%
  QoQ % -14.39% 17.86% -12.47% 0.76% -5.22% -5.63% -
  Horiz. % 79.58% 92.96% 78.87% 90.11% 89.44% 94.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4250 0.5000 0.5050 0.6200 0.7000 0.7900 0.8600 -
P/RPS 0.54 0.57 0.39 0.87 0.80 0.77 0.86 -26.61%
  QoQ % -5.26% 46.15% -55.17% 8.75% 3.90% -10.47% -
  Horiz. % 62.79% 66.28% 45.35% 101.16% 93.02% 89.53% 100.00%
P/EPS -1.32 23.44 30.50 -169.39 -4.39 -28.72 40.02 -
  QoQ % -105.63% -23.15% 118.01% -3,758.54% 84.71% -171.76% -
  Horiz. % -3.30% 58.57% 76.21% -423.26% -10.97% -71.76% 100.00%
EY -75.73 4.27 3.28 -0.59 -22.77 -3.48 2.50 -
  QoQ % -1,873.54% 30.18% 655.93% 97.41% -554.31% -239.20% -
  Horiz. % -3,029.20% 170.80% 131.20% -23.60% -910.80% -139.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.38 0.45 0.56 0.55 0.59 0.61 -27.00%
  QoQ % 0.00% -15.56% -19.64% 1.82% -6.78% -3.28% -
  Horiz. % 62.30% 62.30% 73.77% 91.80% 90.16% 96.72% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 27/02/18 22/11/17 24/08/17 -
Price 0.7350 0.4350 0.5200 0.5800 0.7300 0.8400 0.7700 -
P/RPS 0.94 0.49 0.40 0.81 0.84 0.82 0.77 14.18%
  QoQ % 91.84% 22.50% -50.62% -3.57% 2.44% 6.49% -
  Horiz. % 122.08% 63.64% 51.95% 105.19% 109.09% 106.49% 100.00%
P/EPS -2.28 20.40 31.41 -158.46 -4.58 -30.54 35.84 -
  QoQ % -111.18% -35.05% 119.82% -3,359.83% 85.00% -185.21% -
  Horiz. % -6.36% 56.92% 87.64% -442.13% -12.78% -85.21% 100.00%
EY -43.79 4.90 3.18 -0.63 -21.83 -3.27 2.79 -
  QoQ % -993.67% 54.09% 604.76% 97.11% -567.58% -217.20% -
  Horiz. % -1,569.53% 175.63% 113.98% -22.58% -782.44% -117.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.33 0.46 0.53 0.57 0.63 0.54 13.12%
  QoQ % 96.97% -28.26% -13.21% -7.02% -9.52% 16.67% -
  Horiz. % 120.37% 61.11% 85.19% 98.15% 105.56% 116.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers