[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -4.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 837,508 685,848 683,554 543,040 591,208 478,203 473,374 46.02%
PBT 80,048 57,628 55,205 39,716 42,684 29,247 31,040 87.51%
Tax -24,912 -16,282 -15,813 -11,792 -13,464 -8,654 -9,332 91.86%
NP 55,136 41,346 39,392 27,924 29,220 20,593 21,708 85.63%
-
NP to SH 55,136 41,346 39,392 27,924 29,220 20,593 21,708 85.63%
-
Tax Rate 31.12% 28.25% 28.64% 29.69% 31.54% 29.59% 30.06% -
Total Cost 782,372 644,502 644,162 515,116 561,988 457,610 451,666 43.99%
-
Net Worth 297,943 278,292 269,735 249,879 234,591 62,422 15,982 596.86%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 7,996 6,346 9,370 - - - -
Div Payout % - 19.34% 16.11% 33.56% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 297,943 278,292 269,735 249,879 234,591 62,422 15,982 596.86%
NOSH 327,410 319,875 317,336 312,349 296,951 65,023 17,371 601.96%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 6.58% 6.03% 5.76% 5.14% 4.94% 4.31% 4.59% -
ROE 18.51% 14.86% 14.60% 11.17% 12.46% 32.99% 135.83% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 255.80 214.41 215.40 173.86 199.09 735.43 2,724.94 -79.19%
EPS 16.84 12.93 12.41 8.94 9.84 31.67 124.96 -73.55%
DPS 0.00 2.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.80 0.79 0.96 0.92 -0.72%
Adjusted Per Share Value based on latest NOSH - 327,931
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 47.99 39.30 39.17 31.11 33.87 27.40 27.12 46.04%
EPS 3.16 2.37 2.26 1.60 1.67 1.18 1.24 86.04%
DPS 0.00 0.46 0.36 0.54 0.00 0.00 0.00 -
NAPS 0.1707 0.1595 0.1546 0.1432 0.1344 0.0358 0.0092 594.68%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - - -
Price 1.14 1.02 1.09 0.99 0.76 0.00 0.00 -
P/RPS 0.45 0.48 0.51 0.57 0.38 0.00 0.00 -
P/EPS 6.77 7.89 8.78 11.07 7.72 0.00 0.00 -
EY 14.77 12.67 11.39 9.03 12.95 0.00 0.00 -
DY 0.00 2.45 1.83 3.03 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.28 1.24 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 14/09/04 15/06/04 30/03/04 16/12/03 24/09/03 27/08/03 -
Price 1.36 1.07 1.04 1.10 0.75 0.71 0.00 -
P/RPS 0.53 0.50 0.48 0.63 0.38 0.10 0.00 -
P/EPS 8.08 8.28 8.38 12.30 7.62 2.24 0.00 -
EY 12.38 12.08 11.94 8.13 13.12 44.61 0.00 -
DY 0.00 2.34 1.92 2.73 0.00 0.00 0.00 -
P/NAPS 1.49 1.23 1.22 1.38 0.95 0.74 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment