[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -40.13%
YoY- 193.77%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 1,092,156 1,115,888 1,099,078 1,097,884 1,184,144 1,000,363 967,733 8.35%
PBT 9,192 20,941 27,600 22,726 41,064 25,375 18,728 -37.64%
Tax -5,136 -5,316 -7,041 -6,136 -11,020 163 -8,868 -30.40%
NP 4,056 15,625 20,558 16,590 30,044 25,538 9,860 -44.53%
-
NP to SH 4,056 16,579 21,830 19,418 32,432 27,420 11,637 -50.31%
-
Tax Rate 55.87% 25.39% 25.51% 27.00% 26.84% -0.64% 47.35% -
Total Cost 1,088,100 1,100,263 1,078,520 1,081,294 1,154,100 974,825 957,873 8.82%
-
Net Worth 905,357 668,508 640,682 483,645 723,928 717,683 698,884 18.74%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 3,208 - - - 4,827 - -
Div Payout % - 19.35% - - - 17.61% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 905,357 668,508 640,682 483,645 723,928 717,683 698,884 18.74%
NOSH 724,285 534,806 474,579 360,929 321,746 321,830 322,066 71.22%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.37% 1.40% 1.87% 1.51% 2.54% 2.55% 1.02% -
ROE 0.45% 2.48% 3.41% 4.01% 4.48% 3.82% 1.67% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 150.79 208.65 231.59 304.18 368.04 310.83 300.48 -36.71%
EPS 0.56 3.10 4.60 5.38 10.08 8.52 3.61 -70.96%
DPS 0.00 0.60 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.25 1.25 1.35 1.34 2.25 2.23 2.17 -30.65%
Adjusted Per Share Value based on latest NOSH - 400,249
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 62.58 63.94 62.97 62.91 67.85 57.32 55.45 8.35%
EPS 0.23 0.95 1.25 1.11 1.86 1.57 0.67 -50.81%
DPS 0.00 0.18 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.5187 0.383 0.3671 0.2771 0.4148 0.4112 0.4004 18.74%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.50 0.56 0.60 0.64 0.87 0.97 1.02 -
P/RPS 0.33 0.27 0.26 0.21 0.24 0.31 0.34 -1.96%
P/EPS 89.29 18.06 13.04 11.90 8.63 11.38 28.23 114.72%
EY 1.12 5.54 7.67 8.41 11.59 8.78 3.54 -53.40%
DY 0.00 1.07 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.40 0.45 0.44 0.48 0.39 0.43 0.47 -10.14%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 -
Price 0.47 0.50 0.57 0.60 0.80 0.80 0.94 -
P/RPS 0.31 0.24 0.25 0.20 0.22 0.26 0.31 0.00%
P/EPS 83.93 16.13 12.39 11.15 7.94 9.39 26.01 117.59%
EY 1.19 6.20 8.07 8.97 12.60 10.65 3.84 -54.04%
DY 0.00 1.20 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.38 0.40 0.42 0.45 0.36 0.36 0.43 -7.87%

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