[HIAPTEK] QoQ Annualized Quarter Result on 31-Jul-2006 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 84.19%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 1,274,352 1,240,212 1,103,640 1,008,250 888,577 773,832 737,720 44.11%
PBT 117,978 129,822 128,512 44,680 23,976 8,500 39,116 109.17%
Tax -35,112 -38,404 -37,420 -12,488 -6,498 -4,012 -7,408 182.97%
NP 82,866 91,418 91,092 32,192 17,477 4,488 31,708 90.06%
-
NP to SH 82,866 91,418 91,092 32,192 17,477 4,488 31,708 90.06%
-
Tax Rate 29.76% 29.58% 29.12% 27.95% 27.10% 47.20% 18.94% -
Total Cost 1,191,485 1,148,794 1,012,548 976,058 871,100 769,344 706,012 41.88%
-
Net Worth 398,979 385,771 360,085 338,189 322,007 315,460 319,689 15.96%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 8,129 6,505 - - -
Div Payout % - - - 25.25% 37.22% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 398,979 385,771 360,085 338,189 322,007 315,460 319,689 15.96%
NOSH 324,373 324,177 324,401 325,181 325,260 325,217 326,213 -0.37%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.50% 7.37% 8.25% 3.19% 1.97% 0.58% 4.30% -
ROE 20.77% 23.70% 25.30% 9.52% 5.43% 1.42% 9.92% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 392.87 382.57 340.21 310.06 273.19 237.94 226.15 44.65%
EPS 25.55 28.20 28.08 9.89 5.37 1.38 9.72 90.80%
DPS 0.00 0.00 0.00 2.50 2.00 0.00 0.00 -
NAPS 1.23 1.19 1.11 1.04 0.99 0.97 0.98 16.40%
Adjusted Per Share Value based on latest NOSH - 325,127
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 73.02 71.06 63.24 57.77 50.91 44.34 42.27 44.11%
EPS 4.75 5.24 5.22 1.84 1.00 0.26 1.82 89.89%
DPS 0.00 0.00 0.00 0.47 0.37 0.00 0.00 -
NAPS 0.2286 0.221 0.2063 0.1938 0.1845 0.1808 0.1832 15.95%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.17 1.73 1.18 0.82 0.82 0.63 0.88 -
P/RPS 0.55 0.45 0.35 0.26 0.30 0.26 0.39 25.83%
P/EPS 8.49 6.13 4.20 8.28 15.26 45.65 9.05 -4.18%
EY 11.77 16.30 23.80 12.07 6.55 2.19 11.05 4.31%
DY 0.00 0.00 0.00 3.05 2.44 0.00 0.00 -
P/NAPS 1.76 1.45 1.06 0.79 0.83 0.65 0.90 56.57%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 -
Price 2.09 1.90 1.32 0.88 0.89 0.79 0.69 -
P/RPS 0.53 0.50 0.39 0.28 0.33 0.33 0.31 43.12%
P/EPS 8.18 6.74 4.70 8.89 16.56 57.25 7.10 9.92%
EY 12.22 14.84 21.27 11.25 6.04 1.75 14.09 -9.07%
DY 0.00 0.00 0.00 2.84 2.25 0.00 0.00 -
P/NAPS 1.70 1.60 1.19 0.85 0.90 0.81 0.70 80.96%

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