[HIAPTEK] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -5.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 683,554 543,040 591,208 478,203 473,374 0 0 -
PBT 55,205 39,716 42,684 29,247 31,040 0 0 -
Tax -15,813 -11,792 -13,464 -8,654 -9,332 0 0 -
NP 39,392 27,924 29,220 20,593 21,708 0 0 -
-
NP to SH 39,392 27,924 29,220 20,593 21,708 0 0 -
-
Tax Rate 28.64% 29.69% 31.54% 29.59% 30.06% - - -
Total Cost 644,162 515,116 561,988 457,610 451,666 0 0 -
-
Net Worth 269,735 249,879 234,591 62,422 15,982 0 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 6,346 9,370 - - - - - -
Div Payout % 16.11% 33.56% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 269,735 249,879 234,591 62,422 15,982 0 0 -
NOSH 317,336 312,349 296,951 65,023 17,371 0 0 -
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 5.76% 5.14% 4.94% 4.31% 4.59% 0.00% 0.00% -
ROE 14.60% 11.17% 12.46% 32.99% 135.83% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 215.40 173.86 199.09 735.43 2,724.94 0.00 0.00 -
EPS 12.41 8.94 9.84 31.67 124.96 0.00 0.00 -
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.96 0.92 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 208,309
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 39.17 31.11 33.87 27.40 27.12 0.00 0.00 -
EPS 2.26 1.60 1.67 1.18 1.24 0.00 0.00 -
DPS 0.36 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1546 0.1432 0.1344 0.0358 0.0092 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 - - - - -
Price 1.09 0.99 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.57 0.38 0.00 0.00 0.00 0.00 -
P/EPS 8.78 11.07 7.72 0.00 0.00 0.00 0.00 -
EY 11.39 9.03 12.95 0.00 0.00 0.00 0.00 -
DY 1.83 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.24 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 15/06/04 30/03/04 16/12/03 24/09/03 27/08/03 - - -
Price 1.04 1.10 0.75 0.71 0.00 0.00 0.00 -
P/RPS 0.48 0.63 0.38 0.10 0.00 0.00 0.00 -
P/EPS 8.38 12.30 7.62 2.24 0.00 0.00 0.00 -
EY 11.94 8.13 13.12 44.61 0.00 0.00 0.00 -
DY 1.92 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 0.95 0.74 0.00 0.00 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