[HTPADU] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 315.17%
YoY- -89.63%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 127,502 147,548 131,921 155,699 139,602 215,276 234,506 -9.65%
PBT -7,458 434 1,883 5,790 891 2,057 6,907 -
Tax -346 -199 -98 -670 -286 -965 -2,387 -27.51%
NP -7,804 235 1,785 5,120 605 1,092 4,520 -
-
NP to SH -7,797 436 602 5,806 1,151 1,245 4,714 -
-
Tax Rate - 45.85% 5.20% 11.57% 32.10% 46.91% 34.56% -
Total Cost 135,306 147,313 130,136 150,579 138,997 214,184 229,986 -8.45%
-
Net Worth 63,771 83,004 110,335 111,347 98,188 113,372 143,739 -12.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 63,771 83,004 110,335 111,347 98,188 113,372 143,739 -12.66%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -6.12% 0.16% 1.35% 3.29% 0.43% 0.51% 1.93% -
ROE -12.23% 0.53% 0.55% 5.21% 1.17% 1.10% 3.28% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 125.96 145.76 130.32 153.81 137.91 212.67 231.67 -9.65%
EPS -7.70 0.43 0.59 5.74 1.14 1.23 4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.82 1.09 1.10 0.97 1.12 1.42 -12.66%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 119.85 138.69 124.00 146.35 131.22 202.35 220.43 -9.65%
EPS -7.33 0.41 0.57 5.46 1.08 1.17 4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5994 0.7802 1.0371 1.0466 0.9229 1.0656 1.3511 -12.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.645 0.88 1.25 1.00 0.885 0.505 0.86 -
P/RPS 0.51 0.60 0.96 0.65 0.64 0.24 0.37 5.49%
P/EPS -8.37 204.31 210.18 17.43 77.83 41.06 18.47 -
EY -11.94 0.49 0.48 5.74 1.28 2.44 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.15 0.91 0.91 0.45 0.61 8.94%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 29/08/22 26/08/21 27/08/20 30/08/19 30/08/18 24/08/17 -
Price 0.635 0.79 1.35 1.05 1.15 0.52 0.77 -
P/RPS 0.50 0.54 1.04 0.68 0.83 0.24 0.33 7.16%
P/EPS -8.24 183.41 227.00 18.31 101.14 42.28 16.53 -
EY -12.13 0.55 0.44 5.46 0.99 2.37 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.96 1.24 0.95 1.19 0.46 0.54 10.99%

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