[HTPADU] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 69.2%
YoY- 60.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 109,077 63,436 72,040 68,893 101,960 140,305 89,298 3.38%
PBT 7,067 -899 -3,549 286 6,130 179 47 130.42%
Tax -325 -337 -156 -27 387 -177 -129 16.63%
NP 6,742 -1,236 -3,705 259 6,517 2 -82 -
-
NP to SH 6,582 -1,396 -3,530 854 3,196 657 2,159 20.39%
-
Tax Rate 4.60% - - 9.44% -6.31% 98.88% 274.47% -
Total Cost 102,335 64,672 75,745 68,634 95,443 140,303 89,380 2.27%
-
Net Worth 160,340 116,408 79,967 115,396 117,420 98,188 133,617 3.08%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 160,340 116,408 79,967 115,396 117,420 98,188 133,617 3.08%
NOSH 111,347 101,225 101,225 101,225 101,225 101,225 101,225 1.59%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.18% -1.95% -5.14% 0.38% 6.39% 0.00% -0.09% -
ROE 4.11% -1.20% -4.41% 0.74% 2.72% 0.67% 1.62% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 97.96 62.67 71.17 68.06 100.73 138.61 88.22 1.75%
EPS 5.91 -1.38 -3.49 0.84 3.16 0.65 2.13 18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.15 0.79 1.14 1.16 0.97 1.32 1.45%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 97.96 56.97 64.70 61.87 91.57 126.01 80.20 3.38%
EPS 5.91 -1.25 -3.17 0.77 2.87 0.59 1.94 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.0455 0.7182 1.0364 1.0545 0.8818 1.20 3.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.66 0.67 0.72 1.28 1.04 1.01 0.50 -
P/RPS 3.74 1.07 1.01 1.88 1.03 0.73 0.57 36.78%
P/EPS 61.92 -48.58 -20.65 151.72 32.94 155.61 23.44 17.55%
EY 1.62 -2.06 -4.84 0.66 3.04 0.64 4.27 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 0.58 0.91 1.12 0.90 1.04 0.38 37.20%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 28/11/23 29/11/22 30/11/21 26/11/20 29/11/19 30/11/18 -
Price 3.57 0.77 0.72 1.10 1.75 0.75 0.435 -
P/RPS 3.64 1.23 1.01 1.62 1.74 0.54 0.49 39.64%
P/EPS 60.39 -55.83 -20.65 130.38 55.43 115.55 20.40 19.80%
EY 1.66 -1.79 -4.84 0.77 1.80 0.87 4.90 -16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.67 0.91 0.96 1.51 0.77 0.33 39.91%

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