[HIAPTEK] YoY TTM Result on 31-Oct-2024 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2025
Quarter
31-Oct-2024 [#1]
Profit Trend
QoQ- 41.51%
YoY- 113.03%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,677,420 1,594,886 1,574,480 1,257,122 874,517 1,148,054 1,197,720 5.76%
PBT 157,996 70,256 55,574 272,004 18,580 24,195 39,310 26.06%
Tax -6,415 973 -19,080 -44,491 -3,702 -12,528 -18,070 -15.83%
NP 151,581 71,229 36,494 227,513 14,878 11,667 21,240 38.71%
-
NP to SH 150,441 70,618 35,786 227,549 14,519 11,719 22,226 37.49%
-
Tax Rate 4.06% -1.38% 34.33% 16.36% 19.92% 51.78% 45.97% -
Total Cost 1,525,839 1,523,657 1,537,986 1,029,609 859,639 1,136,387 1,176,480 4.42%
-
Net Worth 1,420,700 1,271,827 1,219,560 1,194,467 866,783 856,772 990,862 6.18%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 8,697 8,711 17,338 14,185 4,038 6,679 6,657 4.55%
Div Payout % 5.78% 12.34% 48.45% 6.23% 27.82% 57.00% 29.95% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 1,420,700 1,271,827 1,219,560 1,194,467 866,783 856,772 990,862 6.18%
NOSH 1,743,618 1,745,278 1,745,278 1,733,378 1,378,506 1,344,198 1,344,198 4.42%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 9.04% 4.47% 2.32% 18.10% 1.70% 1.02% 1.77% -
ROE 10.59% 5.55% 2.93% 19.05% 1.68% 1.37% 2.24% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 96.20 91.54 90.37 72.62 63.56 85.76 76.15 3.96%
EPS 8.63 4.05 2.05 13.14 1.06 0.88 1.41 35.21%
DPS 0.50 0.50 1.00 0.82 0.29 0.50 0.42 2.94%
NAPS 0.8148 0.73 0.70 0.69 0.63 0.64 0.63 4.37%
Adjusted Per Share Value based on latest NOSH - 1,743,618
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 96.20 91.47 90.30 72.10 50.16 65.84 68.69 5.76%
EPS 8.63 4.05 2.05 13.05 0.83 0.67 1.27 37.58%
DPS 0.50 0.50 0.99 0.81 0.23 0.38 0.38 4.67%
NAPS 0.8148 0.7294 0.6994 0.6851 0.4971 0.4914 0.5683 6.18%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.305 0.415 0.23 0.565 0.185 0.20 0.34 -
P/RPS 0.32 0.45 0.25 0.78 0.29 0.23 0.45 -5.51%
P/EPS 3.53 10.24 11.20 4.30 17.53 22.85 24.06 -27.35%
EY 28.29 9.77 8.93 23.26 5.70 4.38 4.16 37.60%
DY 1.64 1.20 4.35 1.45 1.59 2.49 1.25 4.62%
P/NAPS 0.37 0.57 0.33 0.82 0.29 0.31 0.54 -6.10%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 12/12/24 14/12/23 15/12/22 16/12/21 16/12/20 16/12/19 14/12/18 -
Price 0.35 0.415 0.285 0.515 0.49 0.225 0.295 -
P/RPS 0.36 0.45 0.32 0.71 0.77 0.26 0.39 -1.32%
P/EPS 4.06 10.24 13.88 3.92 46.43 25.70 20.88 -23.86%
EY 24.65 9.77 7.21 25.52 2.15 3.89 4.79 31.36%
DY 1.43 1.20 3.51 1.59 0.60 2.22 1.43 0.00%
P/NAPS 0.43 0.57 0.41 0.75 0.78 0.35 0.47 -1.47%

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