[HTPADU] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 97.23%
YoY- -109.28%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 81,126 140,305 69,529 70,073 79,269 89,298 131,369 -27.41%
PBT 5,589 179 1,769 -878 -38,262 47 1,225 174.32%
Tax -49 -177 -154 -132 898 -129 59 -
NP 5,540 2 1,615 -1,010 -37,364 -82 1,284 164.32%
-
NP to SH 5,297 657 2,053 -902 -32,579 2,159 1,676 114.91%
-
Tax Rate 0.88% 98.88% 8.71% - - 274.47% -4.82% -
Total Cost 75,586 140,303 67,914 71,083 116,633 89,380 130,085 -30.29%
-
Net Worth 104,261 98,188 98,188 96,163 114,384 133,617 113,372 -5.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 104,261 98,188 98,188 96,163 114,384 133,617 113,372 -5.41%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.83% 0.00% 2.32% -1.44% -47.14% -0.09% 0.98% -
ROE 5.08% 0.67% 2.09% -0.94% -28.48% 1.62% 1.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 80.14 138.61 68.69 69.22 78.31 88.22 129.78 -27.42%
EPS 5.23 0.65 2.03 -0.89 -32.18 2.13 1.66 114.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.97 0.97 0.95 1.13 1.32 1.12 -5.41%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 76.26 131.88 65.35 65.87 74.51 83.94 123.48 -27.41%
EPS 4.98 0.62 1.93 -0.85 -30.62 2.03 1.58 114.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.9229 0.9229 0.9039 1.0752 1.2559 1.0656 -5.41%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.01 0.885 0.75 0.425 0.50 0.505 -
P/RPS 1.53 0.73 1.29 1.08 0.54 0.57 0.39 148.12%
P/EPS 23.51 155.61 43.64 -84.17 -1.32 23.44 30.50 -15.89%
EY 4.25 0.64 2.29 -1.19 -75.73 4.27 3.28 18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 0.91 0.79 0.38 0.38 0.45 90.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.92 0.75 1.15 0.885 0.735 0.435 0.52 -
P/RPS 1.15 0.54 1.67 1.28 0.94 0.49 0.40 101.80%
P/EPS 17.58 115.55 56.70 -99.32 -2.28 20.40 31.41 -32.01%
EY 5.69 0.87 1.76 -1.01 -43.79 4.90 3.18 47.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 1.19 0.93 0.65 0.33 0.46 55.08%

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