HeiTech Padu Bhd
HeiTech Padu Berhad provides systems integration, data center management, disaster recovery, information technology, and network related services in Malaysia, Australia, and Indonesia. The company operates through Core 1, Core 2, and Core 3 segments. It offers project planning, execution, monitoring, control, and project management office services, as well as change management services, system in… Read more
HeiTech Padu Bhd (5028) - Net Assets
Latest net assets as of September 2025: RM229.06 Million MYR
Based on the latest financial reports, HeiTech Padu Bhd (5028) has net assets worth RM229.06 Million MYR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM749.60 Million) and total liabilities (RM520.55 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | RM229.06 Million |
| % of Total Assets | 30.56% |
| Annual Growth Rate | -1.84% |
| 5-Year Change | 40.44% |
| 10-Year Change | 3.35% |
| Growth Volatility | 23.62 |
HeiTech Padu Bhd - Net Assets Trend (2012–2024)
This chart illustrates how HeiTech Padu Bhd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for HeiTech Padu Bhd (2012–2024)
The table below shows the annual net assets of HeiTech Padu Bhd from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | RM173.63 Million | +19.87% |
| 2023-12-31 | RM144.85 Million | +65.04% |
| 2022-12-31 | RM87.77 Million | -9.79% |
| 2021-12-31 | RM97.29 Million | -21.31% |
| 2020-12-31 | RM123.63 Million | +9.20% |
| 2019-12-31 | RM113.22 Million | +6.85% |
| 2018-12-31 | RM105.95 Million | -29.93% |
| 2017-12-31 | RM151.22 Million | -11.71% |
| 2016-12-31 | RM171.28 Million | +1.95% |
| 2015-12-31 | RM168.00 Million | +1.20% |
| 2014-12-31 | RM166.00 Million | -7.78% |
| 2013-12-31 | RM180.00 Million | -17.05% |
| 2012-12-31 | RM217.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to HeiTech Padu Bhd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 132.6% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | RM136.65 Million | 78.70% |
| Other Components | RM51.99 Million | 29.94% |
| Total Equity | RM173.63 Million | 100.00% |
HeiTech Padu Bhd Competitors by Market Cap
The table below lists competitors of HeiTech Padu Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MAS Real Estate Inc
JSE:MSP
|
$7.35 Million |
|
Karya Bersama Anugerah Pt
JK:KBAG
|
$7.35 Million |
|
DURO FELGUE. INH. EO-05
F:DF5B
|
$7.35 Million |
|
BacTech Environmental Corporation
OTCQB:BCCEF
|
$7.36 Million |
|
Generation Capital Ltd
TA:GNRS
|
$7.34 Million |
|
Raiden Resources Ltd
AU:RDN
|
$7.34 Million |
|
Atlanta Poland SA
WAR:ATP
|
$7.34 Million |
|
Axteria Group Bhd
KLSE:7120
|
$7.34 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in HeiTech Padu Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 144,853,000 to 173,635,000, a change of 28,782,000 (19.9%).
- Net income of 6,706,000 contributed positively to equity growth.
- Share repurchases of 18,901,000 reduced equity.
- New share issuances of 18,901,000 increased equity.
- Other factors increased equity by 22,076,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM6.71 Million | +3.86% |
| Share Repurchases | RM18.90 Million | -10.89% |
| Share Issuances | RM18.90 Million | +10.89% |
| Other Changes | RM22.08 Million | +12.71% |
| Total Change | RM- | 19.87% |
Book Value vs Market Value Analysis
This analysis compares HeiTech Padu Bhd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.23x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.90x to 1.23x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | RM1.69 | RM1.53 | x |
| 2017-12-31 | RM1.49 | RM1.53 | x |
| 2018-12-31 | RM1.05 | RM1.53 | x |
| 2019-12-31 | RM1.12 | RM1.53 | x |
| 2020-12-31 | RM1.22 | RM1.53 | x |
| 2021-12-31 | RM0.96 | RM1.53 | x |
| 2022-12-31 | RM0.87 | RM1.53 | x |
| 2023-12-31 | RM1.14 | RM1.53 | x |
| 2024-12-31 | RM1.25 | RM1.53 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently HeiTech Padu Bhd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 3.86%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.99%
- • Asset Turnover: 0.61x
- • Equity Multiplier: 3.17x
- Recent ROE (3.86%) is above the historical average (-3.32%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 0.62% | 0.27% | 0.83x | 2.81x | RM-15.18 Million |
| 2016 | 4.19% | 1.98% | 0.79x | 2.69x | RM-9.96 Million |
| 2017 | -9.26% | -3.28% | 0.98x | 2.88x | RM-29.12 Million |
| 2018 | -25.54% | -7.13% | 1.21x | 2.96x | RM-37.66 Million |
| 2019 | 6.56% | 2.06% | 1.11x | 2.87x | RM-3.89 Million |
| 2020 | 8.88% | 3.37% | 0.86x | 3.05x | RM-1.39 Million |
| 2021 | -16.22% | -5.85% | 0.90x | 3.09x | RM-25.51 Million |
| 2022 | -11.24% | -3.36% | 0.99x | 3.38x | RM-18.65 Million |
| 2023 | 4.94% | 2.58% | 0.64x | 2.99x | RM-7.33 Million |
| 2024 | 3.86% | 1.99% | 0.61x | 3.17x | RM-10.66 Million |
Industry Comparison
This section compares HeiTech Padu Bhd's net assets metrics with peer companies in the Information Technology Services industry.
Industry Context
- Industry: Information Technology Services
- Average net assets among peers: $94,720,524
- Average return on equity (ROE) among peers: 0.58%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| HeiTech Padu Bhd (5028) | RM229.06 Million | 0.62% | 2.27x | $7.35 Million |
| NetX Holdings Bhd (0020) | $126.46 Million | -12.36% | 0.27x | $4.06 Million |
| Metronic Global Bhd (0043) | $117.53 Million | -17.40% | 0.38x | $1.70 Million |
| NCT Alliance Bhd (0056) | $74.47 Million | 10.52% | 0.38x | $62.35 Million |
| Vortex Consolidated Bhd (0060) | $312.11 Million | 0.76% | 0.09x | $20.06 Million |
| Lyc Healthcare Bhd (0075) | $9.20 Million | -21.64% | 1.46x | $1.11 Million |
| Aldrich Resources Bhd (0079) | $22.35 Million | -5.12% | 0.36x | $2.20 Million |
| Rexit Bhd (0106) | $40.70 Million | 23.38% | 0.11x | $4.95 Million |
| Privasia Technology Bhd (0123) | $80.44 Million | 0.14% | 0.68x | $4.58 Million |
| Microlink Solutions Bhd (0126) | $119.48 Million | 26.58% | 0.72x | $15.73 Million |
| Diversified Gateway Solutions Bhd (0131) | $44.48 Million | 0.94% | 0.92x | $6.51 Million |