HTPADU | HEITECH PADU BERHAD
1.71 (0.59%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:50
HTPADU Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
HTPADU Quarter Reports
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 75.07 | 1.52 | 0.47 | 0.6% | 0.00 | 0.35 | 11.6% | 31.2% | 94.2% | 92.8% | ||||||||
| 29 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 84.90 | 8.71 | 8.09 | 9.5% | 0.00 | 7.26 | 14.9% | 34.2% | 18.9% | 1701.3% | ||||||||
| 30 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 73.88 | 10.11 | 9.97 | 13.5% | 0.00 | 8.95 | 28.3% | 19.9% | 2212.1% | 7452.3% | ||||||||
| 26 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 103.05 | -3.06 | -0.47 | -0.5% | 0.00 | -0.42 | 5.5% | 18.6% | 107.2% | 102.9% | ||||||||
| 21 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 109.08 | 7.07 | 6.58 | 6.0% | 0.00 | 5.91 | 72.4% | 72.0% | 1365.9% | 571.5% | ||||||||
| 29 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 63.27 | 0.77 | 0.45 | 0.7% | 0.00 | 0.42 | 2.6% | 13.1% | 240.2% | 109.9% | ||||||||
| 28 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 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 2023 | 4 | 31 Dec 2023 | 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 2023 | 3 | 31 Dec 2023 | 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 2023 | 2 | 31 Dec 2023 | 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 2023 | 1 | 31 Dec 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
HTPADU Historical Dividends
HTPADU Financial Ratios
| EPS | 11.08 sen |
| Trailing PE (Sector Median: 17.5) | 15.4 |
| PEG | 15.4 |
| Altman Z | 0.7 |
| Beaver | -0.26 |
| Current Ratio | 1.21 |
| Debt-Equity (DE) Ratio | 2.24 |
| FCF Yield | -48.2 % |
| Revenue QoQ | -11.58 % |
| Revenue YoY | -31.18% |
| Profit QoQ | -94.15 % |
| Profit YoY | -92.81 % |
| Profit Margin (Sector Median: 4.8) | 5.36 % |
| ROE (ROIC: 7.59) | 7.88 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
HTPADU Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.8) | |
| ROE (ROIC: 7.01) | |
| Altman Z |
HTPADU 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) | 1.59 | 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] | 0.47 |
| 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 |
HTPADU 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
HTPADU Summary
Market Cap: 278 M.
Market Cap Class: Small caps
Number of Shares: 162 M.
Adjusted Float: 85.8%.
Stock highly correlated with
CIMB (90%)
FFB (90%)
HLIND (90%)
QL (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 Managed Services
Code: 5028
Website: http://www.heitech.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
HTPADU Top Shareholdings
Updated on 01-Dec-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Rosetta Partners Sdn Bhd | 23.61% | 65.81 |
| My E.G. Capital Sdn Bhd | 16.9% | 47.1 |
| Padujade Corporation Sdn Bhd | 10.48% | 29.2 |
| Aham Asset Management Berhad | 4.74% | 13.2 |
| Chiau Beng Teik | 4.44% | 12.39 |
| Chiau Haw Choon | 4.12% | 11.49 |
| Dato' Sri Mohd Hilmey Bin Mohd Taib | 2.75% | 7.66 |
| Dato' Ong Choo Meng | 2.33% | 6.5 |
| Ngooi Chiu Sein | 1.81% | 5.06 |
| Phillip Securities Pte. Ltd. | 1.55% | 4.33 |
| Ong Chui Li | 1.24% | 3.47 |
| UOB Kay Hian Pte Ltd | 1.16% | 3.22 |
| Raymond Cheah Sin Beng | 1.08% | 3.02 |
| Khoo Chee Siang | 1.01% | 2.82 |
| Tee Tiam Hock | 0.99% | 2.75 |
| Tan Yan Ching | 0.99% | 2.75 |
| Wong Thean Soon | 0.97% | 2.69 |
| Chong Wan Fun | 0.93% | 2.59 |
| Yamato Toshihiro | 0.9% | 2.51 |
| Yap Wai Leong | 0.78% | 2.17 |
| Soo Ai Lin | 0.77% | 2.15 |
| Palany Andavar A/L Pitchamuthu | 0.74% | 2.07 |
| Hau Mun Meng | 0.69% | 1.94 |
| Ngooi Chiu Ing | 0.69% | 1.91 |
| Siah Wang Choon | 0.61% | 1.71 |
| Liew Fook Meng | 0.58% | 1.63 |
| Chua Soah Sen | 0.57% | 1.58 |
| Lizalina Chew Sin Wei | 0.51% | 1.43 |
| Ong Soon Ho | 0.49% | 1.37 |