[HIAPTEK] YoY Quarter Result on 31-Jul-2017 [#4]

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Quarter Result
Revenue	210,215	309,875	325,320	228,280	260,541	314,002	284,172	-4.89%
YoY %	-32.16%	-4.75%	42.51%	-12.38%	-17.03%	10.50%	-	-
Horiz. %	73.97%	109.04%	114.48%	80.33%	91.68%	110.50%	100.00%	-
PBT	12,312	35,692	-13,395	-139,416	17,797	-64,650	8,870	5.61%
YoY %	-65.50%	366.46%	90.39%	-883.37%	127.53%	-828.86%	-	-
Horiz. %	138.80%	402.39%	-151.01%	-1,571.77%	200.64%	-728.86%	100.00%	-
Tax	-1,948	-5,758	-6,890	1,547	-10,101	-3,721	1,781	-
YoY %	66.17%	16.43%	-545.38%	115.32%	-171.46%	-308.93%	-	-
Horiz. %	-109.38%	-323.30%	-386.86%	86.86%	-567.15%	-208.93%	100.00%	-
NP	10,364	29,934	-20,285	-137,869	7,696	-68,371	10,651	-0.45%
YoY %	-65.38%	247.57%	85.29%	-1,891.44%	111.26%	-741.92%	-	-
Horiz. %	97.31%	281.04%	-190.45%	-1,294.42%	72.26%	-641.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,292	29,564	-19,975	-137,867	7,875	-68,659	10,651	-0.56%
YoY %	-65.19%	248.01%	85.51%	-1,850.69%	111.47%	-744.62%	-	-
Horiz. %	96.63%	277.57%	-187.54%	-1,294.40%	73.94%	-644.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.82%	16.13%	-	-	56.76%	-	-20.08%	-
YoY %	-1.92%	0.00%	-	-	0.00%	-	-	-
Horiz. %	-78.78%	-80.33%	-	-	-282.67%	-	100.00%	-
Total Cost	199,851	279,941	345,605	366,149	252,845	382,373	273,521	-5.09%
YoY %	-28.61%	-19.00%	-5.61%	44.81%	-33.87%	39.80%	-	-
Horiz. %	73.07%	102.35%	126.35%	133.87%	92.44%	139.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,560	855,022	838,865	802,606	916,598	869,823	951,489	-1.63%
YoY %	0.76%	1.93%	4.52%	-12.44%	5.38%	-8.58%	-	-
Horiz. %	90.55%	89.86%	88.16%	84.35%	96.33%	91.42%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	4,038	6,679	6,657	-	3,872	2,138	4,260	-0.88%
YoY %	-39.54%	0.33%	0.00%	-	81.10%	-49.81%	-	-
Horiz. %	94.79%	156.78%	156.27%	-	90.89%	50.19%	100.00%	-
Div Payout %	39.24%	22.59%	0.00%	-	49.18%	0.00%	40.00%	-
YoY %	73.71%	0.00%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	98.10%	56.47%	0.00%	-	122.95%	0.00%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	861,560	855,022	838,865	802,606	916,598	869,823	951,489	-1.63%
YoY %	0.76%	1.93%	4.52%	-12.44%	5.38%	-8.58%	-	-
Horiz. %	90.55%	89.86%	88.16%	84.35%	96.33%	91.42%	100.00%	-
NOSH	1,360,332	1,344,198	1,337,054	1,294,525	1,290,983	712,969	710,066	11.43%
YoY %	1.20%	0.53%	3.29%	0.27%	81.07%	0.41%	-	-
Horiz. %	191.58%	189.31%	188.30%	182.31%	181.81%	100.41%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	4.93%	9.66%	-6.24%	-60.39%	2.95%	-21.77%	3.75%	-
YoY %	-48.96%	254.81%	89.67%	-2,147.12%	113.55%	-680.53%	-	-
Horiz. %	131.47%	257.60%	-166.40%	-1,610.40%	78.67%	-580.53%	100.00%	-
ROE	1.19%	3.46%	-2.38%	-17.18%	0.86%	-7.89%	1.12%	-
YoY %	-65.61%	245.38%	86.15%	-2,097.67%	110.90%	-804.46%	-	-
Horiz. %	106.25%	308.93%	-212.50%	-1,533.93%	76.79%	-704.46%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	15.62	23.19	24.43	17.63	20.18	44.04	40.02	-14.50%
YoY %	-32.64%	-5.08%	38.57%	-12.64%	-54.18%	10.04%	-	-
Horiz. %	39.03%	57.95%	61.04%	44.05%	50.42%	110.04%	100.00%	-
EPS	0.76	2.21	-1.50	-10.65	0.61	-9.63	1.50	-10.70%
YoY %	-65.61%	247.33%	85.92%	-1,845.90%	106.33%	-742.00%	-	-
Horiz. %	50.67%	147.33%	-100.00%	-710.00%	40.67%	-642.00%	100.00%	-
DPS	0.30	0.50	0.50	0.00	0.30	0.30	0.60	-10.90%
YoY %	-40.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	83.33%	83.33%	0.00%	50.00%	50.00%	100.00%	-
NAPS	0.64	0.64	0.63	0.62	0.71	1.22	1.34	-11.57%
YoY %	0.00%	1.59%	1.61%	-12.68%	-41.80%	-8.96%	-	-
Horiz. %	47.76%	47.76%	47.01%	46.27%	52.99%	91.04%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,525
RPS	12.04	17.76	18.64	13.08	14.93	17.99	16.28	-4.89%
YoY %	-32.21%	-4.72%	42.51%	-12.39%	-17.01%	10.50%	-	-
Horiz. %	73.96%	109.09%	114.50%	80.34%	91.71%	110.50%	100.00%	-
EPS	0.59	1.69	-1.14	-7.90	0.45	-3.93	0.61	-0.55%
YoY %	-65.09%	248.25%	85.57%	-1,855.56%	111.45%	-744.26%	-	-
Horiz. %	96.72%	277.05%	-186.89%	-1,295.08%	73.77%	-644.26%	100.00%	-
DPS	0.23	0.38	0.38	0.00	0.22	0.12	0.24	-0.70%
YoY %	-39.47%	0.00%	0.00%	0.00%	83.33%	-50.00%	-	-
Horiz. %	95.83%	158.33%	158.33%	0.00%	91.67%	50.00%	100.00%	-
NAPS	0.4937	0.4899	0.4806	0.4599	0.5252	0.4984	0.5452	-1.63%
YoY %	0.78%	1.94%	4.50%	-12.43%	5.38%	-8.58%	-	-
Horiz. %	90.55%	89.86%	88.15%	84.35%	96.33%	91.42%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	0.155	0.225	0.38	0.39	0.285	0.37	0.765	-
P/RPS	0.99	0.97	1.56	2.21	1.41	0.84	1.91	-10.36%
YoY %	2.06%	-37.82%	-29.41%	56.74%	67.86%	-56.02%	-	-
Horiz. %	51.83%	50.79%	81.68%	115.71%	73.82%	43.98%	100.00%	-
P/EPS	20.27	10.17	-25.33	-3.66	46.72	-3.84	51.00	-14.24%
YoY %	99.31%	140.15%	-592.08%	-107.83%	1,316.67%	-107.53%	-	-
Horiz. %	39.75%	19.94%	-49.67%	-7.18%	91.61%	-7.53%	100.00%	-
EY	4.93	9.84	-3.95	-27.31	2.14	-26.03	1.96	16.60%
YoY %	-49.90%	349.11%	85.54%	-1,376.17%	108.22%	-1,428.06%	-	-
Horiz. %	251.53%	502.04%	-201.53%	-1,393.37%	109.18%	-1,328.06%	100.00%	-
DY	1.94	2.22	1.32	0.00	1.05	0.81	0.78	16.38%
YoY %	-12.61%	68.18%	0.00%	0.00%	29.63%	3.85%	-	-
Horiz. %	248.72%	284.62%	169.23%	0.00%	134.62%	103.85%	100.00%	-
P/NAPS	0.24	0.35	0.60	0.63	0.40	0.30	0.57	-13.41%
YoY %	-31.43%	-41.67%	-4.76%	57.50%	33.33%	-47.37%	-	-
Horiz. %	42.11%	61.40%	105.26%	110.53%	70.18%	52.63%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/20	27/09/19	27/09/18	28/09/17	04/10/16	30/09/15	26/09/14	-
Price	0.18	0.195	0.41	0.425	0.32	0.26	0.785	-
P/RPS	1.15	0.84	1.68	2.41	1.59	0.59	1.96	-8.49%
YoY %	36.90%	-50.00%	-30.29%	51.57%	169.49%	-69.90%	-	-
Horiz. %	58.67%	42.86%	85.71%	122.96%	81.12%	30.10%	100.00%	-
P/EPS	23.54	8.81	-27.33	-3.99	52.46	-2.70	52.33	-12.45%
YoY %	167.20%	132.24%	-584.96%	-107.61%	2,042.96%	-105.16%	-	-
Horiz. %	44.98%	16.84%	-52.23%	-7.62%	100.25%	-5.16%	100.00%	-
EY	4.25	11.35	-3.66	-25.06	1.91	-37.04	1.91	14.24%
YoY %	-62.56%	410.11%	85.40%	-1,412.04%	105.16%	-2,039.27%	-	-
Horiz. %	222.51%	594.24%	-191.62%	-1,312.04%	100.00%	-1,939.27%	100.00%	-
DY	1.67	2.56	1.22	0.00	0.94	1.15	0.76	14.00%
YoY %	-34.77%	109.84%	0.00%	0.00%	-18.26%	51.32%	-	-
Horiz. %	219.74%	336.84%	160.53%	0.00%	123.68%	151.32%	100.00%	-
P/NAPS	0.28	0.30	0.65	0.69	0.45	0.21	0.59	-11.67%
YoY %	-6.67%	-53.85%	-5.80%	53.33%	114.29%	-64.41%	-	-
Horiz. %	47.46%	50.85%	110.17%	116.95%	76.27%	35.59%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 10:00:00

ADX

10 Mins

BUY

2024-05-06 10:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-06 10:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-06 09:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-06 09:50:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

297

YTLPOWR

YTL POWER INTERNATIONAL BHD

169

MYEG

MY E.G. SERVICES BHD

117

PBBANK

PUBLIC BANK BHD

110

SAPNRG

SAPURA ENERGY BERHAD

109

GENTING

GENTING BHD

103

YTL

YTL CORPORATION BHD

102

Daily Stocks

HSI-CXG

0.17

0.00

234,792,700

ICONIC-WA

0.045

+0.005

108,074,200

SNS

0.49

+0.095

101,335,800

HSI-HUT

0.215

-0.015

91,642,500

ICONIC

0.11

+0.005

79,051,000

INGENIEU

0.12

+0.005

48,063,000

DNEX

0.42

+0.02

39,154,300

SAPNRG

0.045

0.00

31,015,900

HSI-HS2

0.115

-0.005

27,533,400

BPURI

0.075

0.00

25,075,200

More active Stocks

SAM

5.63

+0.47

784,700

F&N

32.40

+0.40

46,800

ARKA

2.12

+0.17

156,700

VSTECS

2.68

+0.15

711,300

DUFU

2.34

+0.14

4,189,100

CHGP

2.30

+0.14

818,000

DLADY

34.36

+0.14

6,600

YTLPOWR-C30

1.81

+0.14

1,100

CHINAETF-MYR

4.83

+0.13

77,800

XIAOMI-C31

0.135

+0.13

15,000

More gainer Stocks

NESTLE

128.00

-0.30

1,900

MPI

30.76

-0.24

18,900

KLK

22.96

-0.18

190,500

PETDAG

21.70

-0.16

2,800

PERTAMA

2.36

-0.13

3,503,500

CHINTEK

7.40

-0.13

48,100

KUAISHO-C17

0.08

-0.12

58,800

BAT

8.44

-0.12

31,200

AJI

20.20

-0.10

299,200

HEIM

23.30

-0.10

12,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More