[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 55.05%
YoY- 397.9%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 131,921 70,065 325,011 257,659 155,699 74,740 361,033 -48.92%
PBT 1,883 40 13,280 11,920 5,790 1,291 6,659 -56.95%
Tax -98 -27 -165 -283 -670 -102 -512 -66.82%
NP 1,785 13 13,115 11,637 5,120 1,189 6,147 -56.18%
-
NP to SH 602 145 10,964 9,002 5,806 1,310 7,105 -80.73%
-
Tax Rate 5.20% 67.50% 1.24% 2.37% 11.57% 7.90% 7.69% -
Total Cost 130,136 70,052 311,896 246,022 150,579 73,551 354,886 -48.79%
-
Net Worth 110,335 113,372 113,372 117,420 111,347 108,310 104,261 3.85%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 110,335 113,372 113,372 117,420 111,347 108,310 104,261 3.85%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.35% 0.02% 4.04% 4.52% 3.29% 1.59% 1.70% -
ROE 0.55% 0.13% 9.67% 7.67% 5.21% 1.21% 6.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 130.32 69.22 321.08 254.54 153.81 73.84 356.66 -48.92%
EPS 0.59 0.14 10.83 8.89 5.74 1.29 7.02 -80.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.12 1.16 1.10 1.07 1.03 3.85%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 124.00 65.86 305.50 242.19 146.35 70.25 339.36 -48.92%
EPS 0.57 0.14 10.31 8.46 5.46 1.23 6.68 -80.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0371 1.0656 1.0656 1.1037 1.0466 1.0181 0.98 3.85%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.25 1.46 1.56 1.04 1.00 0.585 1.23 -
P/RPS 0.96 2.11 0.49 0.41 0.65 0.79 0.34 99.89%
P/EPS 210.18 1,019.23 14.40 11.69 17.43 45.20 17.52 424.84%
EY 0.48 0.10 6.94 8.55 5.74 2.21 5.71 -80.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.39 0.90 0.91 0.55 1.19 -2.25%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 29/06/21 25/03/21 26/11/20 27/08/20 30/06/20 28/02/20 -
Price 1.35 1.29 1.51 1.75 1.05 1.00 0.92 -
P/RPS 1.04 1.86 0.47 0.69 0.68 1.35 0.26 152.19%
P/EPS 227.00 900.55 13.94 19.68 18.31 77.27 13.11 570.45%
EY 0.44 0.11 7.17 5.08 5.46 1.29 7.63 -85.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.35 1.51 0.95 0.93 0.89 24.76%

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