[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 292.98%
YoY- 124.35%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 257,659 155,699 74,740 361,033 279,907 139,602 70,073 137.66%
PBT 11,920 5,790 1,291 6,659 1,070 891 -878 -
Tax -283 -670 -102 -512 -463 -286 -132 66.03%
NP 11,637 5,120 1,189 6,147 607 605 -1,010 -
-
NP to SH 9,002 5,806 1,310 7,105 1,808 1,151 -902 -
-
Tax Rate 2.37% 11.57% 7.90% 7.69% 43.27% 32.10% - -
Total Cost 246,022 150,579 73,551 354,886 279,300 138,997 71,083 128.29%
-
Net Worth 117,420 111,347 108,310 104,261 98,188 98,188 96,163 14.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 117,420 111,347 108,310 104,261 98,188 98,188 96,163 14.19%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.52% 3.29% 1.59% 1.70% 0.22% 0.43% -1.44% -
ROE 7.67% 5.21% 1.21% 6.81% 1.84% 1.17% -0.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 254.54 153.81 73.84 356.66 276.52 137.91 69.22 137.67%
EPS 8.89 5.74 1.29 7.02 1.79 1.14 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.10 1.07 1.03 0.97 0.97 0.95 14.19%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 231.40 139.83 67.12 324.24 251.38 125.37 62.93 137.66%
EPS 8.08 5.21 1.18 6.38 1.62 1.03 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0545 1.00 0.9727 0.9364 0.8818 0.8818 0.8636 14.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.04 1.00 0.585 1.23 1.01 0.885 0.75 -
P/RPS 0.41 0.65 0.79 0.34 0.37 0.64 1.08 -47.47%
P/EPS 11.69 17.43 45.20 17.52 56.55 77.83 -84.17 -
EY 8.55 5.74 2.21 5.71 1.77 1.28 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.55 1.19 1.04 0.91 0.79 9.05%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 29/11/19 30/08/19 30/05/19 -
Price 1.75 1.05 1.00 0.92 0.75 1.15 0.885 -
P/RPS 0.69 0.68 1.35 0.26 0.27 0.83 1.28 -33.68%
P/EPS 19.68 18.31 77.27 13.11 41.99 101.14 -99.32 -
EY 5.08 5.46 1.29 7.63 2.38 0.99 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.95 0.93 0.89 0.77 1.19 0.93 38.02%

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