[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -26.33%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 1,662,034 1,570,609 1,464,188 1,206,064 1,281,048 1,274,352 1,240,212 21.57%
PBT 199,374 148,524 100,036 69,796 100,785 117,978 129,822 33.14%
Tax -45,096 -39,234 -28,030 -17,200 -29,388 -35,112 -38,404 11.31%
NP 154,278 109,289 72,006 52,596 71,397 82,866 91,418 41.79%
-
NP to SH 154,278 109,289 72,006 52,596 71,397 82,866 91,418 41.79%
-
Tax Rate 22.62% 26.42% 28.02% 24.64% 29.16% 29.76% 29.58% -
Total Cost 1,507,756 1,461,320 1,392,182 1,153,468 1,209,651 1,191,485 1,148,794 19.89%
-
Net Worth 575,431 491,016 448,401 425,216 409,679 398,979 385,771 30.58%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 13,437 4,844 - - 8,128 - - -
Div Payout % 8.71% 4.43% - - 11.39% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 575,431 491,016 448,401 425,216 409,679 398,979 385,771 30.58%
NOSH 326,949 327,344 327,300 327,089 325,142 324,373 324,177 0.56%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 9.28% 6.96% 4.92% 4.36% 5.57% 6.50% 7.37% -
ROE 26.81% 22.26% 16.06% 12.37% 17.43% 20.77% 23.70% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 508.35 479.80 447.35 368.73 394.00 392.87 382.57 20.88%
EPS 47.19 33.39 22.00 16.08 21.96 25.55 28.20 40.99%
DPS 4.11 1.48 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.76 1.50 1.37 1.30 1.26 1.23 1.19 29.84%
Adjusted Per Share Value based on latest NOSH - 327,089
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 95.54 90.29 84.17 69.33 73.64 73.26 71.29 21.57%
EPS 8.87 6.28 4.14 3.02 4.10 4.76 5.26 41.71%
DPS 0.77 0.28 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.3308 0.2823 0.2578 0.2444 0.2355 0.2294 0.2218 30.56%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.58 1.68 1.88 1.76 2.38 2.17 1.73 -
P/RPS 0.31 0.35 0.42 0.48 0.60 0.55 0.45 -22.01%
P/EPS 3.35 5.03 8.55 10.95 10.84 8.49 6.13 -33.18%
EY 29.87 19.87 11.70 9.14 9.23 11.77 16.30 49.80%
DY 2.60 0.88 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.90 1.12 1.37 1.35 1.89 1.76 1.45 -27.25%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 -
Price 1.07 1.59 1.60 1.75 1.83 2.09 1.90 -
P/RPS 0.21 0.33 0.36 0.47 0.46 0.53 0.50 -43.94%
P/EPS 2.27 4.76 7.27 10.88 8.33 8.18 6.74 -51.62%
EY 44.10 21.00 13.75 9.19 12.00 12.22 14.84 106.83%
DY 3.84 0.93 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.61 1.06 1.17 1.35 1.45 1.70 1.60 -47.45%

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