[HIAPTEK] QoQ TTM Result on 31-Oct-2024 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2025
Quarter
31-Oct-2024 [#1]
Profit Trend
QoQ- 41.51%
YoY- 113.03%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 1,677,420 1,683,207 1,720,428 1,693,782 1,594,886 1,585,208 1,517,911 6.85%
PBT 157,996 117,390 105,343 71,219 70,256 30,464 19,351 302.90%
Tax -6,415 -10,095 -3,596 -1,189 973 1,366 -5,028 17.54%
NP 151,581 107,295 101,747 70,030 71,229 31,830 14,323 378.59%
-
NP to SH 150,441 106,311 101,423 69,632 70,618 30,911 12,784 413.51%
-
Tax Rate 4.06% 8.60% 3.41% 1.67% -1.38% -4.48% 25.98% -
Total Cost 1,525,839 1,575,912 1,618,681 1,623,752 1,523,657 1,553,378 1,503,588 0.97%
-
Net Worth 1,420,700 1,382,457 1,336,987 1,289,598 1,271,827 1,289,250 1,239,113 9.50%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 8,697 8,697 8,711 8,711 8,711 8,711 17,338 -36.73%
Div Payout % 5.78% 8.18% 8.59% 12.51% 12.34% 28.18% 135.63% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 1,420,700 1,382,457 1,336,987 1,289,598 1,271,827 1,289,250 1,239,113 9.50%
NOSH 1,743,618 1,739,597 1,745,278 1,745,278 1,745,278 1,745,278 1,745,278 -0.06%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 9.04% 6.37% 5.91% 4.13% 4.47% 2.01% 0.94% -
ROE 10.59% 7.69% 7.59% 5.40% 5.55% 2.40% 1.03% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 96.20 96.76 98.75 97.22 91.54 90.99 86.97 6.92%
EPS 8.63 6.11 5.82 4.00 4.05 1.77 0.73 415.08%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 1.00 -36.87%
NAPS 0.8148 0.7947 0.7674 0.7402 0.73 0.74 0.71 9.56%
Adjusted Per Share Value based on latest NOSH - 1,743,618
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 96.20 96.54 98.67 97.14 91.47 90.91 87.06 6.84%
EPS 8.63 6.10 5.82 3.99 4.05 1.77 0.73 415.08%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.99 -36.44%
NAPS 0.8148 0.7929 0.7668 0.7396 0.7294 0.7394 0.7107 9.49%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 0.305 0.43 0.40 0.38 0.415 0.345 0.345 -
P/RPS 0.32 0.44 0.41 0.39 0.45 0.38 0.40 -13.76%
P/EPS 3.53 7.04 6.87 9.51 10.24 19.45 47.10 -82.08%
EY 28.29 14.21 14.55 10.52 9.77 5.14 2.12 458.19%
DY 1.64 1.16 1.25 1.32 1.20 1.45 2.90 -31.49%
P/NAPS 0.37 0.54 0.52 0.51 0.57 0.47 0.49 -17.00%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 12/12/24 26/09/24 28/06/24 27/03/24 14/12/23 27/09/23 28/06/23 -
Price 0.35 0.345 0.425 0.375 0.415 0.435 0.31 -
P/RPS 0.36 0.36 0.43 0.39 0.45 0.48 0.36 0.00%
P/EPS 4.06 5.65 7.30 9.38 10.24 24.52 42.32 -78.89%
EY 24.65 17.71 13.70 10.66 9.77 4.08 2.36 374.44%
DY 1.43 1.45 1.18 1.33 1.20 1.15 3.23 -41.76%
P/NAPS 0.43 0.43 0.55 0.51 0.57 0.59 0.44 -1.51%

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