[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 162.3%
YoY- 1774.11%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,127,859 1,070,052 1,121,944 1,033,960 1,073,657 1,127,169 1,096,504 1.90%
PBT 48,366 82,348 114,108 92,156 -74,820 86,128 45,736 3.80%
Tax -21,177 -19,049 -21,490 -28,552 -28,341 -39,850 -40,204 -34.85%
NP 27,189 63,298 92,618 63,604 -103,161 46,277 5,532 189.91%
-
NP to SH 27,946 63,894 93,172 64,152 -102,977 46,520 5,892 183.10%
-
Tax Rate 43.78% 23.13% 18.83% 30.98% - 46.27% 87.90% -
Total Cost 1,100,670 1,006,753 1,029,326 970,356 1,176,818 1,080,892 1,090,972 0.59%
-
Net Worth 838,865 850,270 854,899 821,458 798,071 939,841 909,417 -5.25%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 6,657 - - - - - - -
Div Payout % 23.82% - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 838,865 850,270 854,899 821,458 798,071 939,841 909,417 -5.25%
NOSH 1,337,054 1,335,680 1,329,668 1,303,902 1,287,212 1,287,453 1,280,869 2.91%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 2.41% 5.92% 8.26% 6.15% -9.61% 4.11% 0.50% -
ROE 3.33% 7.51% 10.90% 7.81% -12.90% 4.95% 0.65% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 84.70 80.54 85.30 79.30 83.41 87.55 85.61 -0.71%
EPS 2.12 4.85 7.10 4.92 -8.00 3.61 0.46 177.71%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.65 0.63 0.62 0.73 0.71 -7.68%
Adjusted Per Share Value based on latest NOSH - 1,303,902
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 64.62 61.31 64.28 59.24 61.52 64.58 62.83 1.89%
EPS 1.60 3.66 5.34 3.68 -5.90 2.67 0.34 181.61%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4806 0.4872 0.4898 0.4707 0.4573 0.5385 0.5211 -5.26%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.38 0.38 0.50 0.425 0.39 0.315 0.295 -
P/RPS 0.45 0.47 0.59 0.54 0.47 0.36 0.34 20.60%
P/EPS 18.11 7.90 7.06 8.64 -4.88 8.72 64.13 -57.05%
EY 5.52 12.66 14.17 11.58 -20.51 11.47 1.56 132.74%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.77 0.67 0.63 0.43 0.42 26.92%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 25/06/18 29/03/18 15/12/17 28/09/17 29/06/17 23/03/17 -
Price 0.41 0.36 0.42 0.42 0.425 0.365 0.375 -
P/RPS 0.48 0.45 0.49 0.53 0.51 0.42 0.44 5.98%
P/EPS 19.54 7.49 5.93 8.54 -5.31 10.10 81.52 -61.51%
EY 5.12 13.36 16.87 11.71 -18.82 9.90 1.23 159.44%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.65 0.67 0.69 0.50 0.53 14.61%

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