[HIAPTEK] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 14.06%
YoY- -51.14%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 456,952 329,643 164,590 296,677 241,567 297,125 285,053 8.17%
PBT 41,333 80,161 5,226 -6,728 4,707 41,728 12,541 21.97%
Tax -8,879 -14,293 -225 -2,668 -3,542 -9,786 -2,015 28.02%
NP 32,454 65,868 5,001 -9,396 1,165 31,942 10,526 20.63%
-
NP to SH 32,210 65,925 4,918 -9,179 1,335 31,944 10,589 20.36%
-
Tax Rate 21.48% 17.83% 4.31% - 75.25% 23.45% 16.07% -
Total Cost 424,498 263,775 159,589 306,073 240,402 265,183 274,527 7.53%
-
Net Worth 1,250,315 950,305 843,385 829,426 850,270 940,287 817,271 7.33%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 1,250,315 950,305 843,385 829,426 850,270 940,287 817,271 7.33%
NOSH 1,745,278 1,403,175 1,344,198 1,344,198 1,335,680 1,288,064 710,671 16.14%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 7.10% 19.98% 3.04% -3.17% 0.48% 10.75% 3.69% -
ROE 2.58% 6.94% 0.58% -1.11% 0.16% 3.40% 1.30% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 26.31 23.93 12.29 22.18 18.18 23.07 40.11 -6.78%
EPS 1.85 4.79 0.37 -0.69 0.10 2.48 1.49 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.63 0.62 0.64 0.73 1.15 -7.50%
Adjusted Per Share Value based on latest NOSH - 1,745,278
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 26.18 18.89 9.43 17.00 13.84 17.02 16.33 8.18%
EPS 1.85 3.78 0.28 -0.53 0.08 1.83 0.61 20.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7164 0.5445 0.4832 0.4752 0.4872 0.5388 0.4683 7.33%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.435 0.635 0.165 0.275 0.38 0.315 0.505 -
P/RPS 1.65 2.65 1.34 1.24 2.09 1.37 1.26 4.59%
P/EPS 23.45 13.27 44.91 -40.08 378.16 12.70 33.89 -5.95%
EY 4.26 7.54 2.23 -2.50 0.26 7.87 2.95 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 0.26 0.44 0.59 0.43 0.44 5.30%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 29/06/21 25/06/20 27/06/19 25/06/18 29/06/17 29/06/16 -
Price 0.295 0.565 0.16 0.225 0.36 0.365 0.205 -
P/RPS 1.12 2.36 1.30 1.01 1.98 1.58 0.51 14.00%
P/EPS 15.90 11.80 43.55 -32.79 358.26 14.72 13.76 2.43%
EY 6.29 8.47 2.30 -3.05 0.28 6.79 7.27 -2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.82 0.25 0.36 0.56 0.50 0.18 14.69%

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