[HTPADU] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.97%
YoY- -255.86%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 268,166 338,785 359,176 392,597 459,396 408,166 453,396 -8.37%
PBT 3,529 17,509 -37,192 -17,201 15,730 -2,804 10,041 -15.98%
Tax -7 -332 435 852 -7,486 -1,839 -626 -52.67%
NP 3,522 17,177 -36,757 -16,349 8,244 -4,643 9,415 -15.10%
-
NP to SH 3,418 14,299 -30,771 -12,729 8,167 -4,931 7,994 -13.19%
-
Tax Rate 0.20% 1.90% - - 47.59% - 6.23% -
Total Cost 264,644 321,608 395,933 408,946 451,152 412,809 443,981 -8.25%
-
Net Worth 115,396 117,420 98,188 133,617 135,641 131,592 133,617 -2.41%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.25% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 115,396 117,420 98,188 133,617 135,641 131,592 133,617 -2.41%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.31% 5.07% -10.23% -4.16% 1.79% -1.14% 2.08% -
ROE 2.96% 12.18% -31.34% -9.53% 6.02% -3.75% 5.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 264.92 334.69 354.83 387.85 453.84 403.23 447.91 -8.37%
EPS 3.38 14.13 -30.40 -12.57 8.07 -4.87 7.90 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.14 1.16 0.97 1.32 1.34 1.30 1.32 -2.41%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 240.84 304.26 322.57 352.59 412.58 366.57 407.19 -8.37%
EPS 3.07 12.84 -27.64 -11.43 7.33 -4.43 7.18 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.0364 1.0545 0.8818 1.20 1.2182 1.1818 1.20 -2.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.28 1.04 1.01 0.50 0.79 0.55 0.655 -
P/RPS 0.48 0.31 0.28 0.13 0.17 0.14 0.15 21.37%
P/EPS 37.91 7.36 -3.32 -3.98 9.79 -11.29 8.29 28.80%
EY 2.64 13.58 -30.10 -25.15 10.21 -8.86 12.06 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.12 0.90 1.04 0.38 0.59 0.42 0.50 14.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 30/11/18 22/11/17 21/11/16 25/11/15 -
Price 1.10 1.75 0.75 0.435 0.84 0.56 0.66 -
P/RPS 0.42 0.52 0.21 0.11 0.19 0.14 0.15 18.70%
P/EPS 32.58 12.39 -2.47 -3.46 10.41 -11.50 8.36 25.42%
EY 3.07 8.07 -40.53 -28.91 9.60 -8.70 11.97 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.96 1.51 0.77 0.33 0.63 0.43 0.50 11.47%

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