[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 19.75%
YoY- 193.77%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 273,039 1,115,888 824,309 548,942 296,036 1,000,363 725,800 -47.73%
PBT 2,298 20,941 20,700 11,363 10,266 25,375 14,046 -69.92%
Tax -1,284 -5,316 -5,281 -3,068 -2,755 163 -6,651 -66.43%
NP 1,014 15,625 15,419 8,295 7,511 25,538 7,395 -73.24%
-
NP to SH 1,014 16,579 16,373 9,709 8,108 27,420 8,728 -76.03%
-
Tax Rate 55.87% 25.39% 25.51% 27.00% 26.84% -0.64% 47.35% -
Total Cost 272,025 1,100,263 808,890 540,647 288,525 974,825 718,405 -47.50%
-
Net Worth 905,357 668,508 640,682 483,645 723,928 717,683 698,884 18.74%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 3,208 - - - 4,827 - -
Div Payout % - 19.35% - - - 17.61% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 905,357 668,508 640,682 483,645 723,928 717,683 698,884 18.74%
NOSH 724,285 534,806 474,579 360,929 321,746 321,830 322,066 71.22%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.37% 1.40% 1.87% 1.51% 2.54% 2.55% 1.02% -
ROE 0.11% 2.48% 2.56% 2.01% 1.12% 3.82% 1.25% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 37.70 208.65 173.69 152.09 92.01 310.83 225.36 -69.47%
EPS 0.14 3.10 3.45 2.69 2.52 8.52 2.71 -86.00%
DPS 0.00 0.60 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.25 1.25 1.35 1.34 2.25 2.23 2.17 -30.65%
Adjusted Per Share Value based on latest NOSH - 400,249
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 15.70 64.15 47.39 31.56 17.02 57.51 41.72 -47.72%
EPS 0.06 0.95 0.94 0.56 0.47 1.58 0.50 -75.51%
DPS 0.00 0.18 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.5204 0.3843 0.3683 0.278 0.4161 0.4126 0.4018 18.72%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.50 0.56 0.60 0.64 0.87 0.97 1.02 -
P/RPS 1.33 0.27 0.35 0.42 0.95 0.31 0.45 105.27%
P/EPS 357.14 18.06 17.39 23.79 34.52 11.38 37.64 345.14%
EY 0.28 5.54 5.75 4.20 2.90 8.78 2.66 -77.55%
DY 0.00 1.07 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.40 0.45 0.44 0.48 0.39 0.43 0.47 -10.14%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 -
Price 0.47 0.50 0.57 0.60 0.80 0.80 0.94 -
P/RPS 1.25 0.24 0.33 0.39 0.87 0.26 0.42 106.22%
P/EPS 335.71 16.13 16.52 22.30 31.75 9.39 34.69 351.00%
EY 0.30 6.20 6.05 4.48 3.15 10.65 2.88 -77.70%
DY 0.00 1.20 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.38 0.40 0.42 0.45 0.36 0.36 0.43 -7.87%

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