[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 111.6%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 394,945 209,377 685,848 512,666 271,520 147,802 478,203 -11.92%
PBT 34,559 20,012 57,628 41,404 19,858 10,671 29,247 11.71%
Tax -11,146 -6,228 -16,282 -11,860 -5,896 -3,366 -8,654 18.28%
NP 23,413 13,784 41,346 29,544 13,962 7,305 20,593 8.89%
-
NP to SH 23,413 13,784 41,346 29,544 13,962 7,305 20,593 8.89%
-
Tax Rate 32.25% 31.12% 28.25% 28.64% 29.69% 31.54% 29.59% -
Total Cost 371,532 195,593 644,502 483,122 257,558 140,497 457,610 -12.91%
-
Net Worth 307,807 297,943 278,292 269,735 249,879 234,591 62,422 188.31%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 7,996 4,760 4,685 - - -
Div Payout % - - 19.34% 16.11% 33.56% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 307,807 297,943 278,292 269,735 249,879 234,591 62,422 188.31%
NOSH 327,454 327,410 319,875 317,336 312,349 296,951 65,023 192.36%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.93% 6.58% 6.03% 5.76% 5.14% 4.94% 4.31% -
ROE 7.61% 4.63% 14.86% 10.95% 5.59% 3.11% 32.99% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 120.61 63.95 214.41 161.55 86.93 49.77 735.43 -69.87%
EPS 7.15 4.21 12.93 9.31 4.47 2.46 31.67 -62.75%
DPS 0.00 0.00 2.50 1.50 1.50 0.00 0.00 -
NAPS 0.94 0.91 0.87 0.85 0.80 0.79 0.96 -1.38%
Adjusted Per Share Value based on latest NOSH - 327,352
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.63 12.00 39.30 29.37 15.56 8.47 27.40 -11.92%
EPS 1.34 0.79 2.37 1.69 0.80 0.42 1.18 8.80%
DPS 0.00 0.00 0.46 0.27 0.27 0.00 0.00 -
NAPS 0.1764 0.1707 0.1595 0.1546 0.1432 0.1344 0.0358 188.16%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - -
Price 1.54 1.14 1.02 1.09 0.99 0.76 0.00 -
P/RPS 1.28 1.78 0.48 0.67 1.14 1.53 0.00 -
P/EPS 21.54 27.08 7.89 11.71 22.15 30.89 0.00 -
EY 4.64 3.69 12.67 8.54 4.52 3.24 0.00 -
DY 0.00 0.00 2.45 1.38 1.52 0.00 0.00 -
P/NAPS 1.64 1.25 1.17 1.28 1.24 0.96 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 16/12/03 24/09/03 -
Price 1.41 1.36 1.07 1.04 1.10 0.75 0.71 -
P/RPS 1.17 2.13 0.50 0.64 1.27 1.51 0.10 411.54%
P/EPS 19.72 32.30 8.28 11.17 24.61 30.49 2.24 323.55%
EY 5.07 3.10 12.08 8.95 4.06 3.28 44.61 -76.38%
DY 0.00 0.00 2.34 1.44 1.36 0.00 0.00 -
P/NAPS 1.50 1.49 1.23 1.22 1.38 0.95 0.74 59.82%

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