[HIAPTEK] QoQ 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- 119.37%
YoY- 1240.48%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
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 333,205 406,626 164,830 329,643 356,023 231,443 210,215 35.83%
PBT 36,588 86,333 68,089 80,161 37,421 8,919 12,312 106.29%
Tax -8,283 -15,258 -7,618 -14,293 -7,322 -1,840 -1,948 161.77%
NP 28,305 71,075 60,471 65,868 30,099 7,079 10,364 95.02%
-
NP to SH 28,239 71,088 60,484 65,925 30,052 6,966 10,292 95.62%
-
Tax Rate 22.64% 17.67% 11.19% 17.83% 19.57% 20.63% 15.82% -
Total Cost 304,900 335,551 104,359 263,775 325,924 224,364 199,851 32.42%
-
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 % - - 23.45% - - - 39.24% -
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 8.49% 17.48% 36.69% 19.98% 8.45% 3.06% 4.93% -
ROE 2.33% 5.95% 6.56% 6.94% 3.40% 0.80% 1.19% -
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 19.22 23.49 11.62 23.93 26.21 16.82 15.62 14.78%
EPS 1.63 4.11 4.26 4.79 2.21 0.51 0.76 66.07%
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 19.09 23.30 9.44 18.89 20.40 13.26 12.04 35.85%
EPS 1.62 4.07 3.47 3.78 1.72 0.40 0.59 95.72%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.23 -
NAPS 0.6952 0.6844 0.5283 0.5445 0.5058 0.4966 0.4937 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 2.55 2.41 4.35 2.65 1.39 1.10 0.99 87.58%
P/EPS 30.08 13.76 11.84 13.27 16.50 36.54 20.27 30.00%
EY 3.32 7.27 8.44 7.54 6.06 2.74 4.93 -23.11%
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 2.34 2.19 4.99 2.36 1.79 2.91 1.15 60.36%
P/EPS 27.62 12.54 13.60 11.80 21.24 96.78 23.54 11.21%
EY 3.62 7.97 7.35 8.47 4.71 1.03 4.25 -10.11%
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