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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,529 70,073 79,269 89,298 131,369 83,907 88,023 -14.59%
  QoQ % -0.78% -11.60% -11.23% -32.03% 56.57% -4.68% -
  Horiz. % 78.99% 79.61% 90.05% 101.45% 149.24% 95.32% 100.00%
PBT 1,769 -878 -38,262 47 1,225 832 -19,305 -
  QoQ % 301.48% 97.71% -81,508.51% -96.16% 47.24% 104.31% -
  Horiz. % -9.16% 4.55% 198.20% -0.24% -6.35% -4.31% 100.00%
Tax -154 -132 898 -129 59 -1,024 1,946 -
  QoQ % -16.67% -114.70% 796.12% -318.64% 105.76% -152.62% -
  Horiz. % -7.91% -6.78% 46.15% -6.63% 3.03% -52.62% 100.00%
NP 1,615 -1,010 -37,364 -82 1,284 -192 -17,359 -
  QoQ % 259.90% 97.30% -45,465.86% -106.39% 768.75% 98.89% -
  Horiz. % -9.30% 5.82% 215.24% 0.47% -7.40% 1.11% 100.00%
NP to SH 2,053 -902 -32,579 2,159 1,676 -431 -16,133 -
  QoQ % 327.61% 97.23% -1,608.99% 28.82% 488.86% 97.33% -
  Horiz. % -12.73% 5.59% 201.94% -13.38% -10.39% 2.67% 100.00%
Tax Rate 8.71 % - % - % 274.47 % -4.82 % 123.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 5,794.40% -103.92% 0.00% -
  Horiz. % 7.08% 0.00% 0.00% 223.00% -3.92% 100.00% -
Total Cost 67,914 71,083 116,633 89,380 130,085 84,099 105,382 -25.45%
  QoQ % -4.46% -39.05% 30.49% -31.29% 54.68% -20.20% -
  Horiz. % 64.45% 67.45% 110.68% 84.82% 123.44% 79.80% 100.00%
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.49%
  QoQ % 2.11% -15.93% -14.39% 17.86% -12.47% 0.75% -
  Horiz. % 76.38% 74.80% 88.98% 103.94% 88.19% 100.75% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.49%
  QoQ % 2.11% -15.93% -14.39% 17.86% -12.47% 0.75% -
  Horiz. % 76.38% 74.80% 88.98% 103.94% 88.19% 100.75% 100.00%
NOSH 101,225 101,225 101,225 101,225 101,225 117,751 101,225 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.03% 16.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 116.33% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.32 % -1.44 % -47.14 % -0.09 % 0.98 % -0.23 % -19.72 % -
  QoQ % 261.11% 96.95% -52,277.78% -109.18% 526.09% 98.83% -
  Horiz. % -11.76% 7.30% 239.05% 0.46% -4.97% 1.17% 100.00%
ROE 2.09 % -0.94 % -28.48 % 1.62 % 1.48 % -0.33 % -12.55 % -
  QoQ % 322.34% 96.70% -1,858.02% 9.46% 548.48% 97.37% -
  Horiz. % -16.65% 7.49% 226.93% -12.91% -11.79% 2.63% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.69 69.22 78.31 88.22 129.78 71.26 86.96 -14.59%
  QoQ % -0.77% -11.61% -11.23% -32.02% 82.12% -18.05% -
  Horiz. % 78.99% 79.60% 90.05% 101.45% 149.24% 81.95% 100.00%
EPS 2.03 -0.89 -32.18 2.13 1.66 -0.37 -15.94 -
  QoQ % 328.09% 97.23% -1,610.80% 28.31% 548.65% 97.68% -
  Horiz. % -12.74% 5.58% 201.88% -13.36% -10.41% 2.32% 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 0.9700 0.9500 1.1300 1.3200 1.1200 1.1000 1.2700 -16.49%
  QoQ % 2.11% -15.93% -14.39% 17.86% 1.82% -13.39% -
  Horiz. % 76.38% 74.80% 88.98% 103.94% 88.19% 86.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 68.69 69.22 78.31 88.22 129.78 82.89 86.96 -14.59%
  QoQ % -0.77% -11.61% -11.23% -32.02% 56.57% -4.68% -
  Horiz. % 78.99% 79.60% 90.05% 101.45% 149.24% 95.32% 100.00%
EPS 2.03 -0.89 -32.18 2.13 1.66 -0.43 -15.94 -
  QoQ % 328.09% 97.23% -1,610.80% 28.31% 486.05% 97.30% -
  Horiz. % -12.74% 5.58% 201.88% -13.36% -10.41% 2.70% 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 0.9700 0.9500 1.1300 1.3200 1.1200 1.2796 1.2700 -16.49%
  QoQ % 2.11% -15.93% -14.39% 17.86% -12.47% 0.76% -
  Horiz. % 76.38% 74.80% 88.98% 103.94% 88.19% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.8850 0.7500 0.4250 0.5000 0.5050 0.6200 0.7000 -
P/RPS 1.29 1.08 0.54 0.57 0.39 0.87 0.80 37.63%
  QoQ % 19.44% 100.00% -5.26% 46.15% -55.17% 8.75% -
  Horiz. % 161.25% 135.00% 67.50% 71.25% 48.75% 108.75% 100.00%
P/EPS 43.64 -84.17 -1.32 23.44 30.50 -169.39 -4.39 -
  QoQ % 151.85% -6,276.51% -105.63% -23.15% 118.01% -3,758.54% -
  Horiz. % -994.08% 1,917.31% 30.07% -533.94% -694.76% 3,858.54% 100.00%
EY 2.29 -1.19 -75.73 4.27 3.28 -0.59 -22.77 -
  QoQ % 292.44% 98.43% -1,873.54% 30.18% 655.93% 97.41% -
  Horiz. % -10.06% 5.23% 332.59% -18.75% -14.40% 2.59% 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 0.91 0.79 0.38 0.38 0.45 0.56 0.55 40.02%
  QoQ % 15.19% 107.89% 0.00% -15.56% -19.64% 1.82% -
  Horiz. % 165.45% 143.64% 69.09% 69.09% 81.82% 101.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 31/05/18 27/02/18 -
Price 1.1500 0.8850 0.7350 0.4350 0.5200 0.5800 0.7300 -
P/RPS 1.67 1.28 0.94 0.49 0.40 0.81 0.84 58.31%
  QoQ % 30.47% 36.17% 91.84% 22.50% -50.62% -3.57% -
  Horiz. % 198.81% 152.38% 111.90% 58.33% 47.62% 96.43% 100.00%
P/EPS 56.70 -99.32 -2.28 20.40 31.41 -158.46 -4.58 -
  QoQ % 157.09% -4,256.14% -111.18% -35.05% 119.82% -3,359.83% -
  Horiz. % -1,237.99% 2,168.56% 49.78% -445.41% -685.81% 3,459.83% 100.00%
EY 1.76 -1.01 -43.79 4.90 3.18 -0.63 -21.83 -
  QoQ % 274.26% 97.69% -993.67% 54.09% 604.76% 97.11% -
  Horiz. % -8.06% 4.63% 200.60% -22.45% -14.57% 2.89% 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 1.19 0.93 0.65 0.33 0.46 0.53 0.57 63.57%
  QoQ % 27.96% 43.08% 96.97% -28.26% -13.21% -7.02% -
  Horiz. % 208.77% 163.16% 114.04% 57.89% 80.70% 92.98% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers