[HIAPTEK] QoQ Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 453,792 373,030 360,558 397,828 386,495 456,952 333,205 22.94% QoQ % 21.65% 3.46% -9.37% 2.93% -15.42% 37.14% - Horiz. % 136.19% 111.95% 108.21% 119.39% 115.99% 137.14% 100.00%
PBT 36,762 16,615 25,083 -47,996 25,649 41,333 36,588 0.32% QoQ % 121.26% -33.76% 152.26% -287.13% -37.95% 12.97% - Horiz. % 100.48% 45.41% 68.56% -131.18% 70.10% 112.97% 100.00%
Tax 5,275 -1,085 -2,025 -799 -1,119 -8,879 -8,283 - QoQ % 586.18% 46.42% -153.44% 28.60% 87.40% -7.20% - Horiz. % -63.68% 13.10% 24.45% 9.65% 13.51% 107.20% 100.00%
NP 42,037 15,530 23,058 -48,795 24,530 32,454 28,305 30.26% QoQ % 170.68% -32.65% 147.25% -298.92% -24.42% 14.66% - Horiz. % 148.51% 54.87% 81.46% -172.39% 86.66% 114.66% 100.00%
NP to SH 42,603 15,027 22,420 -49,139 24,476 32,210 28,239 31.64% QoQ % 183.51% -32.98% 145.63% -300.76% -24.01% 14.06% - Horiz. % 150.87% 53.21% 79.39% -174.01% 86.67% 114.06% 100.00%
Tax Rate -14.35 % 6.53 % 8.07 % - % 4.36 % 21.48 % 22.64 % - QoQ % -319.75% -19.08% 0.00% 0.00% -79.70% -5.12% - Horiz. % -63.38% 28.84% 35.64% 0.00% 19.26% 94.88% 100.00%
Total Cost 411,755 357,500 337,500 446,623 361,965 424,498 304,900 22.24% QoQ % 15.18% 5.93% -24.43% 23.39% -14.73% 39.23% - Horiz. % 135.05% 117.25% 110.69% 146.48% 118.72% 139.23% 100.00%
Net Worth 1,289,250 1,239,113 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 4.14% QoQ % 4.05% 0.17% 1.43% -3.65% 1.23% 3.05% - Horiz. % 106.26% 102.12% 101.95% 100.51% 104.32% 103.05% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 8,711 - - - 17,338 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.24% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 20.45 % - % - % - % 70.84 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28.87% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 1,289,250 1,239,113 1,236,983 1,219,560 1,265,727 1,250,315 1,213,341 4.14% QoQ % 4.05% 0.17% 1.43% -3.65% 1.23% 3.05% - Horiz. % 106.26% 102.12% 101.95% 100.51% 104.32% 103.05% 100.00%
NOSH 1,742,230 1,745,230 1,742,230 1,742,230 1,733,873 1,736,549 1,733,345 0.34% QoQ % -0.17% 0.17% 0.00% 0.48% -0.15% 0.18% - Horiz. % 100.51% 100.69% 100.51% 100.51% 100.03% 100.18% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.26 % 4.16 % 6.40 % -12.27 % 6.35 % 7.10 % 8.49 % 5.98% QoQ % 122.60% -35.00% 152.16% -293.23% -10.56% -16.37% - Horiz. % 109.07% 49.00% 75.38% -144.52% 74.79% 83.63% 100.00%
ROE 3.30 % 1.21 % 1.81 % -4.03 % 1.93 % 2.58 % 2.33 % 26.20% QoQ % 172.73% -33.15% 144.91% -308.81% -25.19% 10.73% - Horiz. % 141.63% 51.93% 77.68% -172.96% 82.83% 110.73% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 26.05 21.37 20.70 22.83 22.29 26.31 19.22 22.54% QoQ % 21.90% 3.24% -9.33% 2.42% -15.28% 36.89% - Horiz. % 135.54% 111.19% 107.70% 118.78% 115.97% 136.89% 100.00%
EPS 2.45 0.86 1.29 -2.82 1.41 1.85 1.63 31.31% QoQ % 184.88% -33.33% 145.74% -300.00% -23.78% 13.50% - Horiz. % 150.31% 52.76% 79.14% -173.01% 86.50% 113.50% 100.00%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7400 0.7100 0.7100 0.7000 0.7300 0.7200 0.7000 3.78% QoQ % 4.23% 0.00% 1.43% -4.11% 1.39% 2.86% - Horiz. % 105.71% 101.43% 101.43% 100.00% 104.29% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,745,278 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 26.00 21.37 20.66 22.79 22.15 26.18 19.09 22.94% QoQ % 21.67% 3.44% -9.35% 2.89% -15.39% 37.14% - Horiz. % 136.20% 111.94% 108.22% 119.38% 116.03% 137.14% 100.00%
EPS 2.44 0.86 1.28 -2.82 1.40 1.85 1.62 31.49% QoQ % 183.72% -32.81% 145.39% -301.43% -24.32% 14.20% - Horiz. % 150.62% 53.09% 79.01% -174.07% 86.42% 114.20% 100.00%
DPS 0.50 0.00 0.00 0.00 0.99 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.51% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7387 0.7100 0.7088 0.6988 0.7252 0.7164 0.6952 4.14% QoQ % 4.04% 0.17% 1.43% -3.64% 1.23% 3.05% - Horiz. % 106.26% 102.13% 101.96% 100.52% 104.32% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.3450 0.3450 0.3400 0.2300 0.2900 0.4350 0.4900 -
P/RPS 1.32 1.61 1.64 1.01 1.30 1.65 2.55 -35.61% QoQ % -18.01% -1.83% 62.38% -22.31% -21.21% -35.29% - Horiz. % 51.76% 63.14% 64.31% 39.61% 50.98% 64.71% 100.00%
P/EPS 14.11 40.07 26.42 -8.15 20.54 23.45 30.08 -39.71% QoQ % -64.79% 51.67% 424.17% -139.68% -12.41% -22.04% - Horiz. % 46.91% 133.21% 87.83% -27.09% 68.28% 77.96% 100.00%
EY 7.09 2.50 3.78 -12.26 4.87 4.26 3.32 66.06% QoQ % 183.60% -33.86% 130.83% -351.75% 14.32% 28.31% - Horiz. % 213.55% 75.30% 113.86% -369.28% 146.69% 128.31% 100.00%
DY 1.45 0.00 0.00 0.00 3.45 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 42.03% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.47 0.49 0.48 0.33 0.40 0.60 0.70 -23.38% QoQ % -4.08% 2.08% 45.45% -17.50% -33.33% -14.29% - Horiz. % 67.14% 70.00% 68.57% 47.14% 57.14% 85.71% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 29/03/23 15/12/22 29/09/22 29/06/22 29/03/22 -
Price 0.4350 0.3100 0.3200 0.2850 0.2200 0.2950 0.4500 -
P/RPS 1.67 1.45 1.55 1.25 0.99 1.12 2.34 -20.19% QoQ % 15.17% -6.45% 24.00% 26.26% -11.61% -52.14% - Horiz. % 71.37% 61.97% 66.24% 53.42% 42.31% 47.86% 100.00%
P/EPS 17.79 36.00 24.87 -10.10 15.58 15.90 27.62 -25.48% QoQ % -50.58% 44.75% 346.24% -164.83% -2.01% -42.43% - Horiz. % 64.41% 130.34% 90.04% -36.57% 56.41% 57.57% 100.00%
EY 5.62 2.78 4.02 -9.90 6.42 6.29 3.62 34.18% QoQ % 102.16% -30.85% 140.61% -254.21% 2.07% 73.76% - Horiz. % 155.25% 76.80% 111.05% -273.48% 177.35% 173.76% 100.00%
DY 1.15 0.00 0.00 0.00 4.55 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 25.27% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.44 0.45 0.41 0.30 0.41 0.64 -5.29% QoQ % 34.09% -2.22% 9.76% 36.67% -26.83% -35.94% - Horiz. % 92.19% 68.75% 70.31% 64.06% 46.88% 64.06% 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
HTVBGroup _Q1 FY2023 Financials Results.pdf 
