[HIAPTEK] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -19.26%
YoY- 168.95%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 874,517 932,873 1,032,533 1,164,620 1,148,054 1,186,606 1,202,051 -19.03%
PBT 18,580 8,689 32,069 20,115 24,195 39,150 -9,937 -
Tax -3,702 -4,088 -7,898 -10,341 -12,528 -14,333 -15,465 -61.27%
NP 14,878 4,601 24,171 9,774 11,667 24,817 -25,402 -
-
NP to SH 14,519 4,287 23,559 9,462 11,719 25,303 -24,236 -
-
Tax Rate 19.92% 47.05% 24.63% 51.41% 51.78% 36.61% - -
Total Cost 859,639 928,272 1,008,362 1,154,846 1,136,387 1,161,789 1,227,453 -21.05%
-
Net Worth 866,783 861,560 843,385 843,385 856,772 855,022 829,426 2.96%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 4,038 4,038 6,679 6,679 6,679 6,679 6,657 -28.23%
Div Payout % 27.82% 94.20% 28.35% 70.60% 57.00% 26.40% 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 866,783 861,560 843,385 843,385 856,772 855,022 829,426 2.96%
NOSH 1,378,506 1,360,332 1,344,198 1,344,198 1,344,198 1,344,198 1,344,198 1.68%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 1.70% 0.49% 2.34% 0.84% 1.02% 2.09% -2.11% -
ROE 1.68% 0.50% 2.79% 1.12% 1.37% 2.96% -2.92% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 63.56 69.30 77.13 87.00 85.76 88.82 89.85 -20.52%
EPS 1.06 0.32 1.76 0.71 0.88 1.89 -1.81 -
DPS 0.29 0.30 0.50 0.50 0.50 0.50 0.50 -30.33%
NAPS 0.63 0.64 0.63 0.63 0.64 0.64 0.62 1.06%
Adjusted Per Share Value based on latest NOSH - 1,344,198
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 50.11 53.45 59.16 66.73 65.78 67.99 68.87 -19.02%
EPS 0.83 0.25 1.35 0.54 0.67 1.45 -1.39 -
DPS 0.23 0.23 0.38 0.38 0.38 0.38 0.38 -28.33%
NAPS 0.4966 0.4937 0.4832 0.4832 0.4909 0.4899 0.4752 2.96%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.185 0.155 0.165 0.20 0.20 0.225 0.275 -
P/RPS 0.29 0.22 0.21 0.23 0.23 0.25 0.31 -4.32%
P/EPS 17.53 48.67 9.38 28.30 22.85 11.88 -15.18 -
EY 5.70 2.05 10.67 3.53 4.38 8.42 -6.59 -
DY 1.59 1.94 3.03 2.50 2.49 2.22 1.81 -8.24%
P/NAPS 0.29 0.24 0.26 0.32 0.31 0.35 0.44 -24.16%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 28/09/20 25/06/20 27/03/20 16/12/19 27/09/19 27/06/19 -
Price 0.49 0.18 0.16 0.12 0.225 0.195 0.225 -
P/RPS 0.77 0.26 0.21 0.14 0.26 0.22 0.25 110.96%
P/EPS 46.43 56.52 9.09 16.98 25.70 10.30 -12.42 -
EY 2.15 1.77 11.00 5.89 3.89 9.71 -8.05 -
DY 0.60 1.67 3.13 4.17 2.22 2.56 2.21 -57.90%
P/NAPS 0.78 0.28 0.25 0.19 0.35 0.30 0.36 67.04%

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