[HIAPTEK] QoQ TTM Result on 31-Jul-2020 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -81.8%
YoY- -83.06%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 1,127,324 962,271 874,517 932,873 1,032,533 1,164,620 1,148,054 -1.20%
PBT 138,813 63,878 18,580 8,689 32,069 20,115 24,195 220.82%
Tax -25,403 -11,335 -3,702 -4,088 -7,898 -10,341 -12,528 60.27%
NP 113,410 52,543 14,878 4,601 24,171 9,774 11,667 356.10%
-
NP to SH 113,235 52,228 14,519 4,287 23,559 9,462 11,719 354.28%
-
Tax Rate 18.30% 17.74% 19.92% 47.05% 24.63% 51.41% 51.78% -
Total Cost 1,013,914 909,728 859,639 928,272 1,008,362 1,154,846 1,136,387 -7.32%
-
Net Worth 950,305 882,814 866,783 861,560 843,385 843,385 856,772 7.15%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 4,038 4,038 4,038 4,038 6,679 6,679 6,679 -28.52%
Div Payout % 3.57% 7.73% 27.82% 94.20% 28.35% 70.60% 57.00% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 950,305 882,814 866,783 861,560 843,385 843,385 856,772 7.15%
NOSH 1,403,175 1,397,824 1,378,506 1,360,332 1,344,198 1,344,198 1,344,198 2.90%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.06% 5.46% 1.70% 0.49% 2.34% 0.84% 1.02% -
ROE 11.92% 5.92% 1.68% 0.50% 2.79% 1.12% 1.37% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 81.85 70.85 63.56 69.30 77.13 87.00 85.76 -3.06%
EPS 8.22 3.85 1.06 0.32 1.76 0.71 0.88 344.13%
DPS 0.29 0.30 0.29 0.30 0.50 0.50 0.50 -30.47%
NAPS 0.69 0.65 0.63 0.64 0.63 0.63 0.64 5.14%
Adjusted Per Share Value based on latest NOSH - 1,360,332
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 64.59 55.14 50.11 53.45 59.16 66.73 65.78 -1.21%
EPS 6.49 2.99 0.83 0.25 1.35 0.54 0.67 355.03%
DPS 0.23 0.23 0.23 0.23 0.38 0.38 0.38 -28.46%
NAPS 0.5445 0.5058 0.4966 0.4937 0.4832 0.4832 0.4909 7.15%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.635 0.365 0.185 0.155 0.165 0.20 0.20 -
P/RPS 0.78 0.52 0.29 0.22 0.21 0.23 0.23 125.89%
P/EPS 7.72 9.49 17.53 48.67 9.38 28.30 22.85 -51.52%
EY 12.95 10.54 5.70 2.05 10.67 3.53 4.38 106.13%
DY 0.46 0.82 1.59 1.94 3.03 2.50 2.49 -67.59%
P/NAPS 0.92 0.56 0.29 0.24 0.26 0.32 0.31 106.65%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/06/21 25/03/21 16/12/20 28/09/20 25/06/20 27/03/20 16/12/19 -
Price 0.565 0.47 0.49 0.18 0.16 0.12 0.225 -
P/RPS 0.69 0.66 0.77 0.26 0.21 0.14 0.26 91.79%
P/EPS 6.87 12.22 46.43 56.52 9.09 16.98 25.70 -58.53%
EY 14.55 8.18 2.15 1.77 11.00 5.89 3.89 141.15%
DY 0.52 0.64 0.60 1.67 3.13 4.17 2.22 -62.03%
P/NAPS 0.82 0.72 0.78 0.28 0.25 0.19 0.35 76.49%

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