HTPADU | HEITECH PADU BERHAD
2.10 (-1.41%)
T-O (am): 2.13 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 86.92 | 16.99 | 16.41 | 18.9% | 0.00 | 16.22 | 37.0% | 17.6% | 1275.9% | 333.4% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 63.44 | -0.90 | -1.40 | -2.2% | 0.00 | -1.38 | 13.4% | 11.9% | 69.2% | 60.5% | ||||||||
| 30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 55.96 | -4.29 | -4.53 | -8.1% | 0.00 | -4.48 | 21.8% | 18.8% | 38.9% | 1862.3% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 71.55 | -3.17 | -3.26 | -4.6% | 0.00 | -3.22 | 3.2% | 9.0% | 53.6% | 589.4% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 73.91 | -6.46 | -7.03 | -9.5% | 0.00 | -6.95 | 2.6% | 7.6% | 99.3% | 58.1% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 72.04 | -3.55 | -3.53 | -4.9% | 0.00 | -3.49 | 4.5% | 4.6% | 1428.1% | 513.4% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 68.95 | -0.18 | -0.23 | -0.3% | 0.00 | -0.23 | 12.3% | 11.5% | 134.6% | 150.6% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 78.60 | 0.61 | 0.67 | 0.8% | 0.00 | 0.66 | 14.4% | 12.2% | 104.0% | 360.0% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 68.69 | -17.82 | -16.80 | -24.5% | 0.00 | -16.60 | 0.3% | 2.0% | 2067.3% | 956.3% | ||||||||
| 30 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 68.89 | 0.29 | 0.85 | 1.2% | 0.00 | 0.84 | 11.4% | 32.4% | 86.9% | 73.3% | ||||||||
| 26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 61.86 | 1.84 | 0.46 | 0.7% | 0.00 | 0.45 | 11.7% | 23.6% | 215.2% | 89.8% | ||||||||
| 29 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 70.06 | 0.04 | 0.14 | 0.2% | 0.00 | 0.14 | 4.0% | 6.3% | 92.6% | 88.9% | ||||||||
| 25 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 67.35 | 1.36 | 1.96 | 2.9% | 0.00 | 1.94 | 33.9% | 17.0% | 38.6% | 63.0% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 101.96 | 6.13 | 3.20 | 3.1% | 0.00 | 3.16 | 25.9% | 27.3% | 28.9% | 386.4% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 80.96 | 4.50 | 4.50 | 5.5% | 0.00 | 4.44 | 8.3% | 16.4% | 243.2% | 119.0% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 74.74 | 1.29 | 1.31 | 1.8% | 0.00 | 1.29 | 7.9% | 6.7% | 75.3% | 245.2% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 81.13 | 5.59 | 5.30 | 6.5% | 0.00 | 5.23 | 42.2% | 2.3% | 706.2% | 116.3% | ||||||||
| 29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 140.31 | 0.18 | 0.66 | 0.5% | 0.00 | 0.65 | 101.8% | 57.1% | 68.0% | 69.6% | ||||||||
| 30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 69.53 | 1.77 | 2.05 | 3.0% | 0.00 | 2.03 | 0.8% | 47.1% | 327.6% | 22.5% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 70.07 | -0.88 | -0.90 | -1.3% | 0.00 | -0.89 | 11.6% | 16.5% | 97.2% | 109.3% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 79.27 | -38.26 | -32.58 | -41.1% | 0.00 | -32.18 | 11.2% | 9.9% | 1609.0% | 101.9% | ||||||||
| 30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 89.30 | 0.05 | 2.16 | 2.4% | 0.00 | 2.13 | 32.0% | 14.4% | 28.8% | 177.6% | ||||||||
| 30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 131.37 | 1.23 | 1.68 | 1.3% | 0.00 | 1.66 | 56.6% | 30.5% | 488.9% | 22.9% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 83.91 | 0.83 | -0.43 | -0.5% | 0.00 | -0.37 | 4.7% | 37.3% | 97.3% | 117.0% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 88.02 | -19.30 | -16.13 | -18.3% | 0.00 | -15.94 | 15.6% | 27.0% | 479.5% | 358.7% | ||||||||
| 22 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 104.32 | -2.89 | -2.78 | -2.7% | 0.00 | -2.75 | 3.6% | 33.0% | 228.0% | 3537.0% | ||||||||
| 24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 100.64 | 3.12 | 2.17 | 2.2% | 0.00 | 2.15 | 24.8% | 47.7% | 14.3% | 419.9% | ||||||||
| 25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 133.86 | 3.79 | 2.54 | 1.9% | 0.00 | 2.51 | 11.0% | 55.8% | 59.3% | 456.8% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 120.57 | 11.72 | 6.24 | 5.2% | 0.00 | 6.16 | 22.6% | 23.9% | 7600.0% | 230.0% | ||||||||
| 21 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 155.78 | 0.54 | 0.08 | 0.1% | 0.00 | 0.08 | 128.6% | 87.1% | 111.9% | 326.3% | ||||||||
| 25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 68.16 | -0.14 | -0.68 | -1.0% | 0.00 | -0.67 | 20.7% | 25.4% | 249.1% | 149.3% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 85.92 | 1.37 | 0.46 | 0.5% | 0.00 | 0.45 | 11.7% | 16.8% | 109.5% | 89.5% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 97.34 | -4.14 | -4.80 | -4.9% | 0.00 | -4.74 | 16.9% | 44.5% | 25352.6% | 295.0% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 83.24 | 0.29 | 0.02 | 0.0% | 0.00 | 0.02 | 8.9% | 18.2% | 98.6% | 100.3% | ||||||||
| 26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 91.36 | 2.01 | 1.38 | 1.5% | 0.02 | 1.36 | 11.6% | 1.2% | 68.1% | 190.7% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 103.32 | 4.70 | 4.32 | 4.2% | 0.00 | 4.27 | 41.1% | 12.6% | 75.6% | 185.5% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 175.44 | 3.59 | 2.46 | 1.4% | 0.00 | 2.43 | 72.4% | 31.0% | 139.9% | 111.9% |
Historical Dividends
Financial Ratios
| EPS | 7.13 sen |
| Trailing PE (Sector Median: 22.5) | 29.4 |
| PEG | 0.29 |
| Altman Z | 0.6 |
| Beaver | 0.171 |
| Current Ratio | 1.03 |
| Debt-Equity (DE) Ratio | 1.92 |
| FCF Yield | 15.48 % |
| Revenue QoQ | 37.03 % |
| Revenue YoY | 17.61% |
| Profit QoQ | 1275.86 % |
| Profit YoY | 333.37 % |
| Profit Margin (Sector Median: 1.9) | 2.6 % |
| ROE (ROIC: 4.74) | 4.98 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 22.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.9) | |
| ROE (ROIC: 4.74) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.25 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 16.41 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 18.83 |
| Expected Revenue (M) | 558.73 |
| Expected Growth (%) | 14.0 |
Directors Share Purchases (Beta)
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 75000.0 units announced on 10 Nov 2022 at ~RM0.805
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 40000.0 units announced on 03 Nov 2022 at ~RM0.78
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 60000.0 units announced on 02 Nov 2022 at ~RM0.73
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 50500.0 units announced on 26 Oct 2022 at ~RM0.71
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 14000.0 units announced on 07 Sep 2022 at ~RM0.79
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 11100.0 units announced on 05 Sep 2022 at ~RM0.78
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 4000.0 units announced on 12 Jul 2022 at ~RM0.825
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 140800.0 units announced on 24 Jun 2022 at ~RM0.84
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 59200.0 units announced on 23 Jun 2022 at ~RM0.81
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 415500.0 units announced on 11 Mar 2022 at ~RM0.965
DATO SRI MOHD HILMEY BIN MOHD TAIB added 584500.0 units announced on 09 Mar 2022 at ~RM0.96
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 100000.0 units announced on 07 Dec 2021 at ~RM1.03
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 200000.0 units announced on 29 Mar 2021 at ~RM1.45
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 100000.0 units announced on 17 Mar 2021 at ~RM1.53
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 141700.0 units announced on 16 Mar 2021 at ~RM1.54
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 10000.0 units announced on 26 Feb 2021 at ~RM1.6
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 79500.0 units announced on 25 Feb 2021 at ~RM1.49
DATO' SRI MOHD HILMEY BIN MOHD TAIB reduced 2830000.0 units announced on 11 Feb 2021 at ~RM1.59
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 150000.0 units announced on 29 Jan 2021 at ~RM1.45
DATO' SRI MOHD HILMEY BIN MOHD TAIB added 100000.0 units announced on 28 Oct 2020 at ~RM1.21
DATO' SRI MOHD HILMEY BIN MOHD TAIB reduced 400000.0 units announced on 13 Oct 2020 at ~RM1.54
DATO' SRI MOHD HILMEY BIN MOHD TAIB reduced 200000.0 units announced on 12 Oct 2020 at ~RM1.23
Summary
Market Cap: 212 M.
Number of Shares: 101 M.
Adjusted Float: 85.8%.
Stock highly correlated with
WTHORSE (94%)
HLIND (93%)
WMG (93%)
GESHEN (90%)
HeiTech Padu Berhad, through its subsidiaries, is engaged in the provision of systems integration, network related services, data centre management, disaster recovery services, and other information technology related services primarily in Malaysia. The company also provides business recovery management, Internet data centre, and infrastructure development and management services. In addition, it is engaged in the property maintenance building infrastructure related activities; and development and provision of a centralized motor parts pricing database for the Malaysian insurance industry; and development and marketing of computer aided educational software. Further, the company is involved in the production and supply of content to broadcasting stations; airtime management; rental of production facilities and other related services; and provision of mail processing and related services; programming consultancy and turnkey project services; and document processing services. The company is headquartered in Subang Jaya, Malaysia.
Sectors: Technology, Digital Services, Cloud Provider
Code: 5028
Website: http://www.heitech.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 21-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| My E.G. Capital Sdn Bhd | 15.89% | 33.78 |
| Padujade Corporation Sdn Bhd | 14.06% | 29.9 |
| Aham Asset Management Berhad | 4.74% | 10.07 |
| Chiau Beng Teik | 4.44% | 9.45 |
| Chiau Haw Choon | 4.12% | 8.77 |
| Dato' Sri Mohd Hilmey Bin Mohd Taib | 3.82% | 8.12 |
| Dato' Ong Choo Meng | 2.33% | 4.96 |
| Ngooi Chiu Sein | 1.81% | 3.86 |
| Phillip Securities Pte. Ltd. | 1.55% | 3.3 |
| Ong Chui Li | 1.24% | 2.65 |
| UOB Kay Hian Pte Ltd | 1.16% | 2.46 |
| Raymond Cheah Sin Beng | 1.08% | 2.31 |
| Khoo Chee Siang | 1.01% | 2.15 |
| Tee Tiam Hock | 0.99% | 2.1 |
| Tan Yan Ching | 0.99% | 2.1 |
| Chong Wan Fun | 0.93% | 1.98 |
| Yamato Toshihiro | 0.9% | 1.91 |
| Yap Wai Leong | 0.78% | 1.66 |
| Soo Ai Lin | 0.77% | 1.64 |
| Palany Andavar A/L Pitchamuthu | 0.74% | 1.58 |
| Hau Mun Meng | 0.69% | 1.48 |
| Ngooi Chiu Ing | 0.69% | 1.46 |
| Siah Wang Choon | 0.61% | 1.3 |
| Liew Fook Meng | 0.58% | 1.24 |
| Chua Soah Sen | 0.57% | 1.2 |
| Lizalina Chew Sin Wei | 0.51% | 1.09 |
| Ong Soon Ho | 0.49% | 1.05 |