[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -85.85%
YoY- -90.42%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 1,103,640 1,008,250 888,577 773,832 737,720 755,995 788,041 25.09%
PBT 128,512 44,680 23,976 8,500 39,116 54,959 65,529 56.48%
Tax -37,420 -12,488 -6,498 -4,012 -7,408 -17,045 -20,794 47.79%
NP 91,092 32,192 17,477 4,488 31,708 37,914 44,734 60.44%
-
NP to SH 91,092 32,192 17,477 4,488 31,708 37,914 44,734 60.44%
-
Tax Rate 29.12% 27.95% 27.10% 47.20% 18.94% 31.01% 31.73% -
Total Cost 1,012,548 976,058 871,100 769,344 706,012 718,081 743,306 22.81%
-
Net Worth 360,085 338,189 322,007 315,460 319,689 314,041 310,960 10.24%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 8,129 6,505 - - 8,178 6,546 -
Div Payout % - 25.25% 37.22% - - 21.57% 14.63% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 360,085 338,189 322,007 315,460 319,689 314,041 310,960 10.24%
NOSH 324,401 325,181 325,260 325,217 326,213 327,126 327,326 -0.59%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 8.25% 3.19% 1.97% 0.58% 4.30% 5.02% 5.68% -
ROE 25.30% 9.52% 5.43% 1.42% 9.92% 12.07% 14.39% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 340.21 310.06 273.19 237.94 226.15 231.10 240.75 25.84%
EPS 28.08 9.89 5.37 1.38 9.72 11.59 13.67 61.37%
DPS 0.00 2.50 2.00 0.00 0.00 2.50 2.00 -
NAPS 1.11 1.04 0.99 0.97 0.98 0.96 0.95 10.90%
Adjusted Per Share Value based on latest NOSH - 324,742
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 63.24 57.77 50.91 44.34 42.27 43.32 45.15 25.10%
EPS 5.22 1.84 1.00 0.26 1.82 2.17 2.56 60.59%
DPS 0.00 0.47 0.37 0.00 0.00 0.47 0.38 -
NAPS 0.2063 0.1938 0.1845 0.1808 0.1832 0.1799 0.1782 10.22%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.18 0.82 0.82 0.63 0.88 1.27 1.50 -
P/RPS 0.35 0.26 0.30 0.26 0.39 0.55 0.62 -31.62%
P/EPS 4.20 8.28 15.26 45.65 9.05 10.96 10.98 -47.21%
EY 23.80 12.07 6.55 2.19 11.05 9.13 9.11 89.35%
DY 0.00 3.05 2.44 0.00 0.00 1.97 1.33 -
P/NAPS 1.06 0.79 0.83 0.65 0.90 1.32 1.58 -23.30%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 -
Price 1.32 0.88 0.89 0.79 0.69 0.98 1.35 -
P/RPS 0.39 0.28 0.33 0.33 0.31 0.42 0.56 -21.37%
P/EPS 4.70 8.89 16.56 57.25 7.10 8.46 9.88 -38.97%
EY 21.27 11.25 6.04 1.75 14.09 11.83 10.12 63.85%
DY 0.00 2.84 2.25 0.00 0.00 2.55 1.48 -
P/NAPS 1.19 0.85 0.90 0.81 0.70 1.02 1.42 -11.08%

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