[HIAPTEK] YoY Quarter Result on 31-Jul-2021 [#4]

Stock

[HIAPTEK] HIAP TECK VENTURE BHD

Announcement Date

29-Sep-2021

Admission Sponsor

Sponsor

Financial Year

31-Jul-2021

Quarter

31-Jul-2021 [#4]

Profit Trend

QoQ- -8.25%

YoY- 487.68%

Quarter Report

HTVBGroup _Q4 FY2021 Financial Announcement.pdf

Latest QR

Upcoming QR

HIAPTEK's Result

HIAPTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Quarter Result
Revenue	453,792	386,495	164,830	210,215	309,875	325,320	228,280	12.12%
YoY %	17.41%	134.48%	-21.59%	-32.16%	-4.75%	42.51%	-	-
Horiz. %	198.79%	169.31%	72.21%	92.09%	135.74%	142.51%	100.00%	-
PBT	36,762	25,649	68,089	12,312	35,692	-13,395	-139,416	-
YoY %	43.33%	-62.33%	453.03%	-65.50%	366.46%	90.39%	-	-
Horiz. %	-26.37%	-18.40%	-48.84%	-8.83%	-25.60%	9.61%	100.00%	-
Tax	5,275	-1,119	-7,618	-1,948	-5,758	-6,890	1,547	22.67%
YoY %	571.40%	85.31%	-291.07%	66.17%	16.43%	-545.38%	-	-
Horiz. %	340.98%	-72.33%	-492.44%	-125.92%	-372.20%	-445.38%	100.00%	-
NP	42,037	24,530	60,471	10,364	29,934	-20,285	-137,869	-
YoY %	71.37%	-59.44%	483.47%	-65.38%	247.57%	85.29%	-	-
Horiz. %	-30.49%	-17.79%	-43.86%	-7.52%	-21.71%	14.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,603	24,476	60,484	10,292	29,564	-19,975	-137,867	-
YoY %	74.06%	-59.53%	487.68%	-65.19%	248.01%	85.51%	-	-
Horiz. %	-30.90%	-17.75%	-43.87%	-7.47%	-21.44%	14.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.35%	4.36%	11.19%	15.82%	16.13%	-	-	-
YoY %	-429.13%	-61.04%	-29.27%	-1.92%	0.00%	-	-	-
Horiz. %	-88.96%	27.03%	69.37%	98.08%	100.00%	-	-	-
Total Cost	411,755	361,965	104,359	199,851	279,941	345,605	366,149	1.97%
YoY %	13.76%	246.85%	-47.78%	-28.61%	-19.00%	-5.61%	-	-
Horiz. %	112.46%	98.86%	28.50%	54.58%	76.46%	94.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,289,250	1,265,727	922,043	861,560	855,022	838,865	802,606	8.21%
YoY %	1.86%	37.27%	7.02%	0.76%	1.93%	4.52%	-	-
Horiz. %	160.63%	157.70%	114.88%	107.35%	106.53%	104.52%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	8,711	17,338	14,185	4,038	6,679	6,657	-	-
YoY %	-49.76%	22.23%	251.29%	-39.54%	0.33%	0.00%	-	-
Horiz. %	130.85%	260.45%	213.08%	60.66%	100.33%	100.00%	-	-
Div Payout %	20.45%	70.84%	23.45%	39.24%	22.59%	0.00%	-	-
YoY %	-71.13%	202.09%	-40.24%	73.71%	0.00%	0.00%	-	-
Horiz. %	90.53%	313.59%	103.81%	173.71%	100.00%	-	-	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
Net Worth	1,289,250	1,265,727	922,043	861,560	855,022	838,865	802,606	8.21%
YoY %	1.86%	37.27%	7.02%	0.76%	1.93%	4.52%	-	-
Horiz. %	160.63%	157.70%	114.88%	107.35%	106.53%	104.52%	100.00%	-
NOSH	1,745,278	1,745,278	1,730,176	1,360,332	1,344,198	1,337,054	1,294,525	5.10%
YoY %	0.00%	0.87%	27.19%	1.20%	0.53%	3.29%	-	-
Horiz. %	134.82%	134.82%	133.65%	105.08%	103.84%	103.29%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	9.26%	6.35%	36.69%	4.93%	9.66%	-6.24%	-60.39%	-
YoY %	45.83%	-82.69%	644.22%	-48.96%	254.81%	89.67%	-	-
Horiz. %	-15.33%	-10.51%	-60.76%	-8.16%	-16.00%	10.33%	100.00%	-
ROE	3.30%	1.93%	6.56%	1.19%	3.46%	-2.38%	-17.18%	-
YoY %	70.98%	-70.58%	451.26%	-65.61%	245.38%	86.15%	-	-
Horiz. %	-19.21%	-11.23%	-38.18%	-6.93%	-20.14%	13.85%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	26.05	22.29	11.62	15.62	23.19	24.43	17.63	6.72%
YoY %	16.87%	91.82%	-25.61%	-32.64%	-5.08%	38.57%	-	-
Horiz. %	147.76%	126.43%	65.91%	88.60%	131.54%	138.57%	100.00%	-
EPS	2.45	1.41	4.26	0.76	2.21	-1.50	-10.65	-
YoY %	73.76%	-66.90%	460.53%	-65.61%	247.33%	85.92%	-	-
Horiz. %	-23.00%	-13.24%	-40.00%	-7.14%	-20.75%	14.08%	100.00%	-
DPS	0.50	1.00	1.00	0.30	0.50	0.50	0.00	-
YoY %	-50.00%	0.00%	233.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	200.00%	60.00%	100.00%	100.00%	-	-
NAPS	0.74	0.73	0.65	0.64	0.64	0.63	0.62	2.99%
YoY %	1.37%	12.31%	1.56%	0.00%	1.59%	1.61%	-	-
Horiz. %	119.35%	117.74%	104.84%	103.23%	103.23%	101.61%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,730,176
RPS	26.00	22.15	9.44	12.04	17.76	18.64	13.08	12.12%
YoY %	17.38%	134.64%	-21.59%	-32.21%	-4.72%	42.51%	-	-
Horiz. %	198.78%	169.34%	72.17%	92.05%	135.78%	142.51%	100.00%	-
EPS	2.44	1.40	3.47	0.59	1.69	-1.14	-7.90	-
YoY %	74.29%	-59.65%	488.14%	-65.09%	248.25%	85.57%	-	-
Horiz. %	-30.89%	-17.72%	-43.92%	-7.47%	-21.39%	14.43%	100.00%	-
DPS	0.50	0.99	0.81	0.23	0.38	0.38	0.00	-
YoY %	-49.49%	22.22%	252.17%	-39.47%	0.00%	0.00%	-	-
Horiz. %	131.58%	260.53%	213.16%	60.53%	100.00%	100.00%	-	-
NAPS	0.7387	0.7252	0.5283	0.4937	0.4899	0.4806	0.4599	8.21%
YoY %	1.86%	37.27%	7.01%	0.78%	1.94%	4.50%	-	-
Horiz. %	160.62%	157.69%	114.87%	107.35%	106.52%	104.50%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	-
Price	0.345	0.29	0.505	0.155	0.225	0.38	0.39	-
P/RPS	1.32	1.30	4.35	0.99	0.97	1.56	2.21	-8.22%
YoY %	1.54%	-70.11%	339.39%	2.06%	-37.82%	-29.41%	-	-
Horiz. %	59.73%	58.82%	196.83%	44.80%	43.89%	70.59%	100.00%	-
P/EPS	14.11	20.54	11.84	20.27	10.17	-25.33	-3.66	-
YoY %	-31.30%	73.48%	-41.59%	99.31%	140.15%	-592.08%	-	-
Horiz. %	-385.52%	-561.20%	-323.50%	-553.83%	-277.87%	692.08%	100.00%	-
EY	7.09	4.87	8.44	4.93	9.84	-3.95	-27.31	-
YoY %	45.59%	-42.30%	71.20%	-49.90%	349.11%	85.54%	-	-
Horiz. %	-25.96%	-17.83%	-30.90%	-18.05%	-36.03%	14.46%	100.00%	-
DY	1.45	3.45	1.98	1.94	2.22	1.32	0.00	-
YoY %	-57.97%	74.24%	2.06%	-12.61%	68.18%	0.00%	-	-
Horiz. %	109.85%	261.36%	150.00%	146.97%	168.18%	100.00%	-	-
P/NAPS	0.47	0.40	0.78	0.24	0.35	0.60	0.63	-4.76%
YoY %	17.50%	-48.72%	225.00%	-31.43%	-41.67%	-4.76%	-	-
Horiz. %	74.60%	63.49%	123.81%	38.10%	55.56%	95.24%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
Date	27/09/23	29/09/22	29/09/21	28/09/20	27/09/19	27/09/18	28/09/17	-
Price	0.435	0.22	0.58	0.18	0.195	0.41	0.425	-
P/RPS	1.67	0.99	4.99	1.15	0.84	1.68	2.41	-5.92%
YoY %	68.69%	-80.16%	333.91%	36.90%	-50.00%	-30.29%	-	-
Horiz. %	69.29%	41.08%	207.05%	47.72%	34.85%	69.71%	100.00%	-
P/EPS	17.79	15.58	13.60	23.54	8.81	-27.33	-3.99	-
YoY %	14.18%	14.56%	-42.23%	167.20%	132.24%	-584.96%	-	-
Horiz. %	-445.86%	-390.48%	-340.85%	-589.97%	-220.80%	684.96%	100.00%	-
EY	5.62	6.42	7.35	4.25	11.35	-3.66	-25.06	-
YoY %	-12.46%	-12.65%	72.94%	-62.56%	410.11%	85.40%	-	-
Horiz. %	-22.43%	-25.62%	-29.33%	-16.96%	-45.29%	14.60%	100.00%	-
DY	1.15	4.55	1.72	1.67	2.56	1.22	0.00	-
YoY %	-74.73%	164.53%	2.99%	-34.77%	109.84%	0.00%	-	-
Horiz. %	94.26%	372.95%	140.98%	136.89%	209.84%	100.00%	-	-
P/NAPS	0.59	0.30	0.89	0.28	0.30	0.65	0.69	-2.57%
YoY %	96.67%	-66.29%	217.86%	-6.67%	-53.85%	-5.80%	-	-
Horiz. %	85.51%	43.48%	128.99%	40.58%	43.48%	94.20%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 12:00:00

EMA 5

30 Mins

SELL

2024-04-24 11:40:00

ADX

5 Mins

BUY

2024-04-24 10:45:00

ADX

5 Mins

SELL

2024-04-24 10:40:00

ADX

5 Mins

BUY

2024-04-24 10:25:00

ADX

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

446

MPI

MALAYSIAN PACIFIC INDUSTRIES

385

HLIND

HONG LEONG INDUSTRIES BHD

383

PTRANS

PERAK TRANSIT BERHAD

381

YTLPOWR

YTL POWER INTERNATIONAL BHD

276

DNEX

DAGANG NEXCHANGE BERHAD

275

GENTING

GENTING BHD

234

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

227

MAYBANK

MALAYAN BANKING BHD

226

Daily Stocks

HSI-HUS

0.145

-0.025

188,154,500

TALAMT

0.01

0.00

182,888,500

HSI-CVM

0.235

+0.035

153,830,700

TWL

0.03

0.00

103,307,000

BPURI

0.075

0.00

84,540,100

HSI-HSW

0.055

-0.02

57,183,000

HSI-HSY

0.015

-0.025

47,282,900

INGENIEU

0.135

0.00

44,702,300

MYEG

0.795

+0.01

42,051,000

HSI-CVB

0.055

+0.025

38,245,300

More active Stocks

DIN045801028

104.75

+0.75

100

MPI

30.50

+0.52

67,800

NVIDIA-C1

4.26

+0.30

20,500

AJI

19.40

+0.24

13,200

UTDPLT

25.98

+0.22

220,700

CHINAETF-MYR

4.50

+0.20

60,300

PETDAG

21.80

+0.20

31,400

SCOMNET-WA

0.84

+0.19

517,600

HSI-CVK

0.72

+0.185

2,000

SCOMNET

1.50

+0.18

9,913,800

More gainer Stocks

ALLIANZ

21.10

-0.34

10,600

HSI-HS7

0.12

-0.275

1,910,000

KOMARK-WD

0.02

-0.19

2,000

APOLLO

6.41

-0.14

27,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

26,500

EKOVEST-C54

0.045

-0.105

24,200

NIKKEI-HC

0.715

-0.10

78,000

NESTLE

126.30

-0.10

55,300

KHIND

2.65

-0.10

100

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