[HIAPTEK] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 85.39%
YoY- 1814.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 1,479,662 1,626,504 1,081,939 1,222,812 1,174,932 925,772 932,873 35.89%
PBT 245,842 345,332 194,590 168,668 92,680 35,676 8,689 822.88%
Tax -47,082 -61,032 -31,073 -31,273 -18,324 -7,360 -4,088 407.72%
NP 198,760 284,300 163,517 137,394 74,356 28,316 4,601 1122.75%
-
NP to SH 198,654 284,352 163,427 137,257 74,036 27,864 4,287 1181.13%
-
Tax Rate 19.15% 17.67% 15.97% 18.54% 19.77% 20.63% 47.05% -
Total Cost 1,280,902 1,342,204 918,422 1,085,417 1,100,576 897,456 928,272 23.87%
-
Net Worth 1,213,341 1,194,467 922,043 950,305 882,814 866,783 861,560 25.56%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 14,185 - - - 4,038 -
Div Payout % - - 8.68% - - - 94.20% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,213,341 1,194,467 922,043 950,305 882,814 866,783 861,560 25.56%
NOSH 1,738,930 1,733,378 1,730,176 1,403,175 1,397,824 1,378,506 1,360,332 17.73%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 13.43% 17.48% 15.11% 11.24% 6.33% 3.06% 0.49% -
ROE 16.37% 23.81% 17.72% 14.44% 8.39% 3.21% 0.50% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 85.36 93.96 76.27 88.79 86.51 67.29 69.30 14.86%
EPS 11.46 16.44 11.52 9.96 5.46 2.04 0.32 979.42%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.30 -
NAPS 0.70 0.69 0.65 0.69 0.65 0.63 0.64 6.13%
Adjusted Per Share Value based on latest NOSH - 1,403,175
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 85.06 93.50 62.19 70.29 67.54 53.22 53.63 35.88%
EPS 11.42 16.35 9.39 7.89 4.26 1.60 0.25 1168.99%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.23 -
NAPS 0.6975 0.6866 0.53 0.5463 0.5075 0.4983 0.4953 25.55%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.49 0.565 0.505 0.635 0.365 0.185 0.155 -
P/RPS 0.57 0.60 0.66 0.72 0.42 0.27 0.22 88.31%
P/EPS 4.28 3.44 4.38 6.37 6.70 9.13 48.67 -80.13%
EY 23.39 29.07 22.81 15.69 14.93 10.95 2.05 404.57%
DY 0.00 0.00 1.98 0.00 0.00 0.00 1.94 -
P/NAPS 0.70 0.82 0.78 0.92 0.56 0.29 0.24 103.74%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 16/12/21 29/09/21 29/06/21 25/03/21 16/12/20 28/09/20 -
Price 0.45 0.515 0.58 0.565 0.47 0.49 0.18 -
P/RPS 0.53 0.55 0.76 0.64 0.54 0.73 0.26 60.56%
P/EPS 3.93 3.14 5.03 5.67 8.62 24.19 56.52 -83.00%
EY 25.47 31.90 19.86 17.64 11.60 4.13 1.77 488.74%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.67 -
P/NAPS 0.64 0.75 0.89 0.82 0.72 0.78 0.28 73.25%

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