[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2010 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 33.38%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 725,800 489,347 244,496 1,065,313 820,677 531,061 279,635 89.19%
PBT 14,046 5,850 501 67,655 53,219 30,657 23,561 -29.23%
Tax -6,651 -3,469 -2,067 -17,147 -15,225 -9,530 -6,392 2.69%
NP 7,395 2,381 -1,566 50,508 37,994 21,127 17,169 -43.05%
-
NP to SH 8,728 3,305 -1,155 50,677 37,994 21,127 17,169 -36.38%
-
Tax Rate 47.35% 59.30% 412.57% 25.34% 28.61% 31.09% 27.13% -
Total Cost 718,405 486,966 246,062 1,014,805 782,683 509,934 262,466 96.03%
-
Net Worth 698,884 680,252 680,166 682,561 634,306 621,571 618,470 8.51%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 4,829 - - - -
Div Payout % - - - 9.53% - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 698,884 680,252 680,166 682,561 634,306 621,571 618,470 8.51%
NOSH 322,066 320,873 320,833 321,963 321,983 322,057 322,120 -0.01%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.02% 0.49% -0.64% 4.74% 4.63% 3.98% 6.14% -
ROE 1.25% 0.49% -0.17% 7.42% 5.99% 3.40% 2.78% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 225.36 152.50 76.21 330.88 254.88 164.90 86.81 89.21%
EPS 2.71 1.03 -0.36 15.74 11.80 6.56 5.33 -36.37%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.17 2.12 2.12 2.12 1.97 1.93 1.92 8.52%
Adjusted Per Share Value based on latest NOSH - 321,903
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 41.72 28.13 14.05 61.24 47.18 30.53 16.07 89.22%
EPS 0.50 0.19 -0.07 2.91 2.18 1.21 0.99 -36.65%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.4018 0.391 0.391 0.3924 0.3646 0.3573 0.3555 8.52%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.02 1.14 1.29 1.26 1.39 1.39 1.38 -
P/RPS 0.45 0.75 1.69 0.38 0.55 0.84 1.59 -56.99%
P/EPS 37.64 110.68 -358.33 8.01 11.78 21.19 25.89 28.42%
EY 2.66 0.90 -0.28 12.49 8.49 4.72 3.86 -22.03%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.61 0.59 0.71 0.72 0.72 -24.80%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 14/12/10 30/09/10 30/06/10 30/03/10 16/12/09 -
Price 0.94 1.09 1.19 1.31 1.29 1.44 1.44 -
P/RPS 0.42 0.71 1.56 0.40 0.51 0.87 1.66 -60.09%
P/EPS 34.69 105.83 -330.56 8.32 10.93 21.95 27.02 18.18%
EY 2.88 0.94 -0.30 12.02 9.15 4.56 3.70 -15.42%
DY 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.56 0.62 0.65 0.75 0.75 -31.05%

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