[HIAPTEK] QoQ Quarter Result on 30-Apr-2020 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 164.23%
YoY- 153.58%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 356,023 231,443 210,215 164,590 268,269 289,799 309,875 9.65%
PBT 37,421 8,919 12,312 5,226 -7,877 -972 35,692 3.18%
Tax -7,322 -1,840 -1,948 -225 311 -2,226 -5,758 17.28%
NP 30,099 7,079 10,364 5,001 -7,566 -3,198 29,934 0.36%
-
NP to SH 30,052 6,966 10,292 4,918 -7,657 -3,266 29,564 1.09%
-
Tax Rate 19.57% 20.63% 15.82% 4.31% - - 16.13% -
Total Cost 325,924 224,364 199,851 159,589 275,835 292,997 279,941 10.61%
-
Net Worth 882,814 866,783 861,560 843,385 843,385 856,772 855,022 2.14%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 4,038 - - - 6,679 -
Div Payout % - - 39.24% - - - 22.59% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 882,814 866,783 861,560 843,385 843,385 856,772 855,022 2.14%
NOSH 1,397,824 1,378,506 1,360,332 1,344,198 1,344,198 1,344,198 1,344,198 2.63%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 8.45% 3.06% 4.93% 3.04% -2.82% -1.10% 9.66% -
ROE 3.40% 0.80% 1.19% 0.58% -0.91% -0.38% 3.46% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 26.21 16.82 15.62 12.29 20.04 21.65 23.19 8.46%
EPS 2.21 0.51 0.76 0.37 -0.57 -0.24 2.21 0.00%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.65 0.63 0.64 0.63 0.63 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 1,344,198
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 20.40 13.26 12.04 9.43 15.37 16.60 17.76 9.63%
EPS 1.72 0.40 0.59 0.28 -0.44 -0.19 1.69 1.17%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.38 -
NAPS 0.5058 0.4966 0.4937 0.4832 0.4832 0.4909 0.4899 2.14%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.365 0.185 0.155 0.165 0.20 0.20 0.225 -
P/RPS 1.39 1.10 0.99 1.34 1.00 0.92 0.97 26.96%
P/EPS 16.50 36.54 20.27 44.91 -34.97 -81.98 10.17 37.87%
EY 6.06 2.74 4.93 2.23 -2.86 -1.22 9.84 -27.50%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.22 -
P/NAPS 0.56 0.29 0.24 0.26 0.32 0.31 0.35 36.60%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 16/12/20 28/09/20 25/06/20 27/03/20 16/12/19 27/09/19 -
Price 0.47 0.49 0.18 0.16 0.12 0.225 0.195 -
P/RPS 1.79 2.91 1.15 1.30 0.60 1.04 0.84 65.21%
P/EPS 21.24 96.78 23.54 43.55 -20.98 -92.23 8.81 79.31%
EY 4.71 1.03 4.25 2.30 -4.77 -1.08 11.35 -44.21%
DY 0.00 0.00 1.67 0.00 0.00 0.00 2.56 -
P/NAPS 0.72 0.78 0.28 0.25 0.19 0.35 0.30 78.78%

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