[HTPADU] YoY TTM Result on 30-Jun-2024 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 46.92%
YoY- 184.96%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 275,261 273,450 285,129 301,233 377,130 308,169 407,619 -6.32%
PBT 17,354 -17,464 -17,096 9,373 11,558 -37,324 -20,142 -
Tax -1,539 -890 -427 407 -896 483 1,279 -
NP 15,815 -18,354 -17,523 9,780 10,662 -36,841 -18,863 -
-
NP to SH 15,600 -18,361 -15,511 5,760 11,760 -29,269 -17,672 -
-
Tax Rate 8.87% - - -4.34% 7.75% - - -
Total Cost 259,446 291,804 302,652 291,453 366,468 345,010 426,482 -7.94%
-
Net Worth 136,176 63,771 83,004 110,335 111,347 98,188 113,372 3.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 136,176 63,771 83,004 110,335 111,347 98,188 113,372 3.09%
NOSH 106,387 101,225 101,225 101,225 101,225 101,225 101,225 0.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.75% -6.71% -6.15% 3.25% 2.83% -11.95% -4.63% -
ROE 11.46% -28.79% -18.69% 5.22% 10.56% -29.81% -15.59% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 258.73 270.14 281.68 297.59 372.57 304.44 402.69 -7.10%
EPS 14.66 -18.14 -15.32 5.69 11.62 -28.91 -17.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.63 0.82 1.09 1.10 0.97 1.12 2.24%
Adjusted Per Share Value based on latest NOSH - 106,387
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 247.21 245.58 256.07 270.53 338.70 276.76 366.08 -6.32%
EPS 14.01 -16.49 -13.93 5.17 10.56 -26.29 -15.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.223 0.5727 0.7455 0.9909 1.00 0.8818 1.0182 3.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.00 0.645 0.88 1.25 1.00 0.885 0.505 -
P/RPS 0.77 0.24 0.31 0.42 0.27 0.29 0.13 34.47%
P/EPS 13.64 -3.56 -5.74 21.97 8.61 -3.06 -2.89 -
EY 7.33 -28.12 -17.41 4.55 11.62 -32.67 -34.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.02 1.07 1.15 0.91 0.91 0.45 22.99%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 29/08/22 26/08/21 27/08/20 30/08/19 30/08/18 -
Price 2.14 0.635 0.79 1.35 1.05 1.15 0.52 -
P/RPS 0.83 0.24 0.28 0.45 0.28 0.38 0.13 36.16%
P/EPS 14.59 -3.50 -5.16 23.72 9.04 -3.98 -2.98 -
EY 6.85 -28.57 -19.40 4.22 11.06 -25.14 -33.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.01 0.96 1.24 0.95 1.19 0.46 23.94%

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