[HIAPTEK] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 162.3%
YoY- 1774.11%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 925,772 1,159,196 1,313,404 1,033,960 1,116,492 1,269,492 1,229,824 -4.61%
PBT 35,676 -3,888 55,932 92,156 21,496 -143,208 19,944 10.16%
Tax -7,360 -8,904 -16,124 -28,552 -26,036 -5,640 -8,556 -2.47%
NP 28,316 -12,792 39,808 63,604 -4,540 -148,848 11,388 16.37%
-
NP to SH 27,864 -13,064 41,272 64,152 -3,832 -148,880 11,392 16.05%
-
Tax Rate 20.63% - 28.83% 30.98% 121.12% - 42.90% -
Total Cost 897,456 1,171,988 1,273,596 970,356 1,121,032 1,418,340 1,218,436 -4.96%
-
Net Worth 866,783 856,772 990,862 821,458 971,685 834,241 954,080 -1.58%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 866,783 856,772 990,862 821,458 971,685 834,241 954,080 -1.58%
NOSH 1,378,506 1,344,198 1,344,198 1,303,902 1,368,571 713,026 711,999 11.62%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 3.06% -1.10% 3.03% 6.15% -0.41% -11.73% 0.93% -
ROE 3.21% -1.52% 4.17% 7.81% -0.39% -17.85% 1.19% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 67.29 86.59 83.51 79.30 81.58 178.04 172.73 -14.52%
EPS 2.04 -0.96 3.08 4.92 -0.28 -20.88 1.60 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.63 0.63 0.71 1.17 1.34 -11.80%
Adjusted Per Share Value based on latest NOSH - 1,303,902
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 53.22 66.64 75.50 59.44 64.18 72.98 70.70 -4.61%
EPS 1.60 -0.75 2.37 3.69 -0.22 -8.56 0.65 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4983 0.4925 0.5696 0.4722 0.5586 0.4796 0.5484 -1.58%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.185 0.20 0.34 0.425 0.345 0.295 0.74 -
P/RPS 0.27 0.23 0.41 0.54 0.42 0.17 0.43 -7.45%
P/EPS 9.13 -20.49 12.96 8.64 -123.21 -1.41 46.25 -23.67%
EY 10.95 -4.88 7.72 11.58 -0.81 -70.78 2.16 31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.54 0.67 0.49 0.25 0.55 -10.10%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 16/12/20 16/12/19 14/12/18 15/12/17 15/12/16 15/12/15 17/12/14 -
Price 0.49 0.225 0.295 0.42 0.30 0.265 0.55 -
P/RPS 0.73 0.26 0.35 0.53 0.37 0.15 0.32 14.72%
P/EPS 24.19 -23.06 11.24 8.54 -107.14 -1.27 34.38 -5.68%
EY 4.13 -4.34 8.90 11.71 -0.93 -78.79 2.91 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.35 0.47 0.67 0.42 0.23 0.41 11.30%

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