[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 13.0%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 666,433 386,916 184,430 755,995 591,031 394,945 209,377 116.83%
PBT 17,982 4,250 9,779 54,959 49,147 34,559 20,012 -6.90%
Tax -4,874 -2,006 -1,852 -17,045 -15,596 -11,146 -6,228 -15.11%
NP 13,108 2,244 7,927 37,914 33,551 23,413 13,784 -3.30%
-
NP to SH 13,108 2,244 7,927 37,914 33,551 23,413 13,784 -3.30%
-
Tax Rate 27.10% 47.20% 18.94% 31.01% 31.73% 32.25% 31.12% -
Total Cost 653,325 384,672 176,503 718,081 557,480 371,532 195,593 123.94%
-
Net Worth 322,007 315,460 319,689 314,041 310,960 307,807 297,943 5.32%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,878 - - 8,178 4,909 - - -
Div Payout % 37.22% - - 21.57% 14.63% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 322,007 315,460 319,689 314,041 310,960 307,807 297,943 5.32%
NOSH 325,260 325,217 326,213 327,126 327,326 327,454 327,410 -0.43%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.97% 0.58% 4.30% 5.02% 5.68% 5.93% 6.58% -
ROE 4.07% 0.71% 2.48% 12.07% 10.79% 7.61% 4.63% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 204.89 118.97 56.54 231.10 180.56 120.61 63.95 117.79%
EPS 4.03 0.69 2.43 11.59 10.25 7.15 4.21 -2.87%
DPS 1.50 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 0.99 0.97 0.98 0.96 0.95 0.94 0.91 5.79%
Adjusted Per Share Value based on latest NOSH - 328,045
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 38.31 22.24 10.60 43.46 33.98 22.70 12.04 116.79%
EPS 0.75 0.13 0.46 2.18 1.93 1.35 0.79 -3.41%
DPS 0.28 0.00 0.00 0.47 0.28 0.00 0.00 -
NAPS 0.1851 0.1813 0.1838 0.1805 0.1788 0.1769 0.1713 5.31%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.82 0.63 0.88 1.27 1.50 1.54 1.14 -
P/RPS 0.40 0.53 1.56 0.55 0.83 1.28 1.78 -63.13%
P/EPS 20.35 91.30 36.21 10.96 14.63 21.54 27.08 -17.38%
EY 4.91 1.10 2.76 9.13 6.83 4.64 3.69 21.04%
DY 1.83 0.00 0.00 1.97 1.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.90 1.32 1.58 1.64 1.25 -23.94%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 14/12/04 -
Price 0.89 0.79 0.69 0.98 1.35 1.41 1.36 -
P/RPS 0.43 0.66 1.22 0.42 0.75 1.17 2.13 -65.68%
P/EPS 22.08 114.49 28.40 8.46 13.17 19.72 32.30 -22.45%
EY 4.53 0.87 3.52 11.83 7.59 5.07 3.10 28.86%
DY 1.69 0.00 0.00 2.55 1.11 0.00 0.00 -
P/NAPS 0.90 0.81 0.70 1.02 1.42 1.50 1.49 -28.61%

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