[HIAPTEK] YoY Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 407,506 397,828 406,626 231,443 289,799 328,351 258,490 7.88% YoY % 2.43% -2.16% 75.69% -20.14% -11.74% 27.03% - Horiz. % 157.65% 153.90% 157.31% 89.54% 112.11% 127.03% 100.00%
PBT -8,204 -47,996 86,333 8,919 -972 13,983 23,039 - YoY % 82.91% -155.59% 867.97% 1,017.59% -106.95% -39.31% - Horiz. % -35.61% -208.33% 374.73% 38.71% -4.22% 60.69% 100.00%
Tax -1,192 -799 -15,258 -1,840 -2,226 -4,031 -7,138 -25.78% YoY % -49.19% 94.76% -729.24% 17.34% 44.78% 43.53% - Horiz. % 16.70% 11.19% 213.76% 25.78% 31.19% 56.47% 100.00%
NP -9,396 -48,795 71,075 7,079 -3,198 9,952 15,901 - YoY % 80.74% -168.65% 904.03% 321.36% -132.13% -37.41% - Horiz. % -59.09% -306.87% 446.98% 44.52% -20.11% 62.59% 100.00%
NP to SH -9,432 -49,139 71,088 6,966 -3,266 10,318 16,038 - YoY % 80.81% -169.12% 920.50% 313.29% -131.65% -35.67% - Horiz. % -58.81% -306.39% 443.25% 43.43% -20.36% 64.33% 100.00%
Tax Rate - % - % 17.67 % 20.63 % - % 28.83 % 30.98 % - YoY % 0.00% 0.00% -14.35% 0.00% 0.00% -6.94% - Horiz. % 0.00% 0.00% 57.04% 66.59% 0.00% 93.06% 100.00%
Total Cost 416,902 446,623 335,551 224,364 292,997 318,399 242,589 9.44% YoY % -6.65% 33.10% 49.56% -23.42% -7.98% 31.25% - Horiz. % 171.86% 184.11% 138.32% 92.49% 120.78% 131.25% 100.00%
Net Worth 1,271,827 1,219,560 1,194,467 866,783 856,772 990,862 821,458 7.55% YoY % 4.29% 2.10% 37.80% 1.17% -13.53% 20.62% - Horiz. % 154.83% 148.46% 145.41% 105.52% 104.30% 120.62% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,271,827 1,219,560 1,194,467 866,783 856,772 990,862 821,458 7.55% YoY % 4.29% 2.10% 37.80% 1.17% -13.53% 20.62% - Horiz. % 154.83% 148.46% 145.41% 105.52% 104.30% 120.62% 100.00%
NOSH 1,742,230 1,742,230 1,731,113 1,375,847 1,338,707 1,572,798 1,303,902 4.95% YoY % 0.00% 0.64% 25.82% 2.77% -14.88% 20.62% - Horiz. % 133.62% 133.62% 132.76% 105.52% 102.67% 120.62% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin -2.31 % -12.27 % 17.48 % 3.06 % -1.10 % 3.03 % 6.15 % - YoY % 81.17% -170.19% 471.24% 378.18% -136.30% -50.73% - Horiz. % -37.56% -199.51% 284.23% 49.76% -17.89% 49.27% 100.00%
ROE -0.74 % -4.03 % 5.95 % 0.80 % -0.38 % 1.04 % 1.95 % - YoY % 81.64% -167.73% 643.75% 310.53% -136.54% -46.67% - Horiz. % -37.95% -206.67% 305.13% 41.03% -19.49% 53.33% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 23.39 22.83 23.49 16.82 21.65 20.88 19.82 2.80% YoY % 2.45% -2.81% 39.66% -22.31% 3.69% 5.35% - Horiz. % 118.01% 115.19% 118.52% 84.86% 109.23% 105.35% 100.00%
EPS -0.54 -2.82 4.11 0.51 -0.24 0.77 1.23 - YoY % 80.85% -168.61% 705.88% 312.50% -131.17% -37.40% - Horiz. % -43.90% -229.27% 334.15% 41.46% -19.51% 62.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7300 0.7000 0.6900 0.6300 0.6400 0.6300 0.6300 2.48% YoY % 4.29% 1.45% 9.52% -1.56% 1.59% 0.00% - Horiz. % 115.87% 111.11% 109.52% 100.00% 101.59% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,745,278 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 23.35 22.79 23.30 13.26 16.60 18.81 14.81 7.88% YoY % 2.46% -2.19% 75.72% -20.12% -11.75% 27.01% - Horiz. % 157.66% 153.88% 157.33% 89.53% 112.09% 127.01% 100.00%
EPS -0.54 -2.82 4.07 0.40 -0.19 0.59 0.92 - YoY % 80.85% -169.29% 917.50% 310.53% -132.20% -35.87% - Horiz. % -58.70% -306.52% 442.39% 43.48% -20.65% 64.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7287 0.6988 0.6844 0.4966 0.4909 0.5677 0.4707 7.55% YoY % 4.28% 2.10% 37.82% 1.16% -13.53% 20.61% - Horiz. % 154.81% 148.46% 145.40% 105.50% 104.29% 120.61% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.4150 0.2300 0.5650 0.1850 0.2000 0.3400 0.4250 -
P/RPS 1.77 1.01 2.41 1.10 0.92 1.63 2.14 -3.11% YoY % 75.25% -58.09% 119.09% 19.57% -43.56% -23.83% - Horiz. % 82.71% 47.20% 112.62% 51.40% 42.99% 76.17% 100.00%
P/EPS -76.66 -8.15 13.76 36.54 -81.98 51.83 34.55 - YoY % -840.61% -159.23% -62.34% 144.57% -258.17% 50.01% - Horiz. % -221.88% -23.59% 39.83% 105.76% -237.28% 150.01% 100.00%
EY -1.30 -12.26 7.27 2.74 -1.22 1.93 2.89 - YoY % 89.40% -268.64% 165.33% 324.59% -163.21% -33.22% - Horiz. % -44.98% -424.22% 251.56% 94.81% -42.21% 66.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.33 0.82 0.29 0.31 0.54 0.67 -2.66% YoY % 72.73% -59.76% 182.76% -6.45% -42.59% -19.40% - Horiz. % 85.07% 49.25% 122.39% 43.28% 46.27% 80.60% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 15/12/22 16/12/21 16/12/20 16/12/19 14/12/18 15/12/17 -
Price 0.4150 0.2850 0.5150 0.4900 0.2250 0.2950 0.4200 -
P/RPS 1.77 1.25 2.19 2.91 1.04 1.41 2.12 -2.96% YoY % 41.60% -42.92% -24.74% 179.81% -26.24% -33.49% - Horiz. % 83.49% 58.96% 103.30% 137.26% 49.06% 66.51% 100.00%
P/EPS -76.66 -10.10 12.54 96.78 -92.23 44.97 34.15 - YoY % -659.01% -180.54% -87.04% 204.93% -305.09% 31.68% - Horiz. % -224.48% -29.58% 36.72% 283.40% -270.07% 131.68% 100.00%
EY -1.30 -9.90 7.97 1.03 -1.08 2.22 2.93 - YoY % 86.87% -224.22% 673.79% 195.37% -148.65% -24.23% - Horiz. % -44.37% -337.88% 272.01% 35.15% -36.86% 75.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.41 0.75 0.78 0.35 0.47 0.67 -2.66% YoY % 39.02% -45.33% -3.85% 122.86% -25.53% -29.85% - Horiz. % 85.07% 61.19% 111.94% 116.42% 52.24% 70.15% 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 
