HTPADU | HEITECH PADU BERHAD

9 9
1.92 (0.52%)

T-O (am): 1.91 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

HTPADU | HEITECH PADU BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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 May 24 Q1 Mar 24 1 31 Dec 24 61.63 0.50 0.13 0.2% 0.00 0.13 29.1% 13.9% 99.2% 104.0%
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 10.49 sen
Trailing PE (Sector Median: 25.2) 18.3
PEG 3.78
Altman Z 0.7
Beaver -0.087
Current Ratio 1.07
Debt-Equity (DE) Ratio 2.03
FCF Yield -13.8 %
Revenue QoQ -29.1 %
Revenue YoY -13.86%
Profit QoQ -99.2 %
Profit YoY 104.04 %
Profit Margin (Sector Median: 2.7) 3.96 %
ROE (ROIC: 6.99) 7.32 %
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: 25.2)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.7)
ROE (ROIC: 6.99)
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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 0.13
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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: 194 M.

Number of Shares: 101 M.

Adjusted Float: 85.8%.

Stock highly correlated with

WTHORSE (95%)

GESHEN (94%)

KIALIM (94%)

UTDPLT (94%)

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% 30.89
Padujade Corporation Sdn Bhd 14.06% 27.34
Aham Asset Management Berhad 4.74% 9.21
Chiau Beng Teik 4.44% 8.64
Chiau Haw Choon 4.12% 8.02
Dato' Sri Mohd Hilmey Bin Mohd Taib 3.72% 7.23
Dato' Ong Choo Meng 2.33% 4.54
Ngooi Chiu Sein 1.81% 3.53
Phillip Securities Pte. Ltd. 1.55% 3.02
Ong Chui Li 1.24% 2.42
UOB Kay Hian Pte Ltd 1.16% 2.25
Raymond Cheah Sin Beng 1.08% 2.11
Khoo Chee Siang 1.01% 1.97
Tee Tiam Hock 0.99% 1.92
Tan Yan Ching 0.99% 1.92
Chong Wan Fun 0.93% 1.81
Yamato Toshihiro 0.9% 1.75
Yap Wai Leong 0.78% 1.52
Soo Ai Lin 0.77% 1.5
Palany Andavar A/L Pitchamuthu 0.74% 1.44
Hau Mun Meng 0.69% 1.35
Ngooi Chiu Ing 0.69% 1.33
Siah Wang Choon 0.61% 1.19
Liew Fook Meng 0.58% 1.14
Chua Soah Sen 0.57% 1.1
Lizalina Chew Sin Wei 0.51% 1.0
Ong Soon Ho 0.49% 0.96
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.