[HTPADU] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 55,956 71,546 73,908 72,040 68,948 78,600 68,688 -12.81% QoQ % -21.79% -3.20% 2.59% 4.48% -12.28% 14.43% - Horiz. % 81.46% 104.16% 107.60% 104.88% 100.38% 114.43% 100.00%
PBT -4,290 -3,168 -6,457 -3,549 -176 610 -17,816 -61.40% QoQ % -35.42% 50.94% -81.94% -1,916.48% -128.85% 103.42% - Horiz. % 24.08% 17.78% 36.24% 19.92% 0.99% -3.42% 100.00%
Tax -170 -176 -388 -156 -144 -55 -201 -10.59% QoQ % 3.41% 54.64% -148.72% -8.33% -161.82% 72.64% - Horiz. % 84.58% 87.56% 193.03% 77.61% 71.64% 27.36% 100.00%
NP -4,460 -3,344 -6,845 -3,705 -320 555 -18,017 -60.68% QoQ % -33.37% 51.15% -84.75% -1,057.81% -157.66% 103.08% - Horiz. % 24.75% 18.56% 37.99% 20.56% 1.78% -3.08% 100.00%
NP to SH -4,533 -3,264 -7,034 -3,530 -231 667 -16,801 -58.35% QoQ % -38.88% 53.60% -99.26% -1,428.14% -134.63% 103.97% - Horiz. % 26.98% 19.43% 41.87% 21.01% 1.37% -3.97% 100.00%
Tax Rate - % - % - % - % - % 9.02 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 60,416 74,890 80,753 75,745 69,268 78,045 86,705 -21.46% QoQ % -19.33% -7.26% 6.61% 9.35% -11.25% -9.99% - Horiz. % 69.68% 86.37% 93.14% 87.36% 79.89% 90.01% 100.00%
Net Worth 63,771 69,845 72,882 79,967 83,004 84,016 97,175 -24.54% QoQ % -8.70% -4.17% -8.86% -3.66% -1.20% -13.54% - Horiz. % 65.62% 71.88% 75.00% 82.29% 85.42% 86.46% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 63,771 69,845 72,882 79,967 83,004 84,016 97,175 -24.54% QoQ % -8.70% -4.17% -8.86% -3.66% -1.20% -13.54% - Horiz. % 65.62% 71.88% 75.00% 82.29% 85.42% 86.46% 100.00%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -7.97 % -4.67 % -9.26 % -5.14 % -0.46 % 0.71 % -26.23 % -54.90% QoQ % -70.66% 49.57% -80.16% -1,017.39% -164.79% 102.71% - Horiz. % 30.39% 17.80% 35.30% 19.60% 1.75% -2.71% 100.00%
ROE -7.11 % -4.67 % -9.65 % -4.41 % -0.28 % 0.79 % -17.29 % -44.79% QoQ % -52.25% 51.61% -118.82% -1,475.00% -135.44% 104.57% - Horiz. % 41.12% 27.01% 55.81% 25.51% 1.62% -4.57% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.28 70.68 73.01 71.17 68.11 77.65 67.86 -12.81% QoQ % -21.79% -3.19% 2.59% 4.49% -12.29% 14.43% - Horiz. % 81.46% 104.16% 107.59% 104.88% 100.37% 114.43% 100.00%
EPS -4.48 -3.22 -6.95 -3.49 -0.23 0.66 -16.60 -58.34% QoQ % -39.13% 53.67% -99.14% -1,417.39% -134.85% 103.98% - Horiz. % 26.99% 19.40% 41.87% 21.02% 1.39% -3.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6300 0.6900 0.7200 0.7900 0.8200 0.8300 0.9600 -24.54% QoQ % -8.70% -4.17% -8.86% -3.66% -1.20% -13.54% - Horiz. % 65.62% 71.88% 75.00% 82.29% 85.42% 86.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 101,225 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.28 70.68 73.01 71.17 68.11 77.65 67.86 -12.81% QoQ % -21.79% -3.19% 2.59% 4.49% -12.29% 14.43% - Horiz. % 81.46% 104.16% 107.59% 104.88% 100.37% 114.43% 100.00%
EPS -4.48 -3.22 -6.95 -3.49 -0.23 0.66 -16.60 -58.34% QoQ % -39.13% 53.67% -99.14% -1,417.39% -134.85% 103.98% - Horiz. % 26.99% 19.40% 41.87% 21.02% 1.39% -3.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6300 0.6900 0.7200 0.7900 0.8200 0.8300 0.9600 -24.54% QoQ % -8.70% -4.17% -8.86% -3.66% -1.20% -13.54% - Horiz. % 65.62% 71.88% 75.00% 82.29% 85.42% 86.46% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.6450 0.7500 0.6800 0.7200 0.8800 1.1900 1.2600 -
P/RPS 1.17 1.06 0.93 1.01 1.29 1.53 1.86 -26.65% QoQ % 10.38% 13.98% -7.92% -21.71% -15.69% -17.74% - Horiz. % 62.90% 56.99% 50.00% 54.30% 69.35% 82.26% 100.00%
P/EPS -14.40 -23.26 -9.79 -20.65 -385.62 180.60 -7.59 53.43% QoQ % 38.09% -137.59% 52.59% 94.64% -313.52% 2,479.45% - Horiz. % 189.72% 306.46% 128.99% 272.07% 5,080.63% -2,379.45% 100.00%
EY -6.94 -4.30 -10.22 -4.84 -0.26 0.55 -13.17 -34.84% QoQ % -61.40% 57.93% -111.16% -1,761.54% -147.27% 104.18% - Horiz. % 52.70% 32.65% 77.60% 36.75% 1.97% -4.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.02 1.09 0.94 0.91 1.07 1.43 1.31 -15.40% QoQ % -6.42% 15.96% 3.30% -14.95% -25.17% 9.16% - Horiz. % 77.86% 83.21% 71.76% 69.47% 81.68% 109.16% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 31/05/22 28/02/22 -
Price 0.6350 0.6700 0.7900 0.7200 0.7900 0.9850 1.1200 -
P/RPS 1.15 0.95 1.08 1.01 1.16 1.27 1.65 -21.44% QoQ % 21.05% -12.04% 6.93% -12.93% -8.66% -23.03% - Horiz. % 69.70% 57.58% 65.45% 61.21% 70.30% 76.97% 100.00%
P/EPS -14.18 -20.78 -11.37 -20.65 -346.18 149.49 -6.75 64.25% QoQ % 31.76% -82.76% 44.94% 94.03% -331.57% 2,314.67% - Horiz. % 210.07% 307.85% 168.44% 305.93% 5,128.59% -2,214.67% 100.00%
EY -7.05 -4.81 -8.80 -4.84 -0.29 0.67 -14.82 -39.14% QoQ % -46.57% 45.34% -81.82% -1,568.97% -143.28% 104.52% - Horiz. % 47.57% 32.46% 59.38% 32.66% 1.96% -4.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.01 0.97 1.10 0.91 0.96 1.19 1.17 -9.36% QoQ % 4.12% -11.82% 20.88% -5.21% -19.33% 1.71% - Horiz. % 86.32% 82.91% 94.02% 77.78% 82.05% 101.71% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HeiTech Padu Berhad Q3 2022 Announcement.pdf 
