[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 214.16%
YoY- -45.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 824,309 548,942 296,036 1,000,363 725,800 489,347 244,496 125.00%
PBT 20,700 11,363 10,266 25,375 14,046 5,850 501 1097.86%
Tax -5,281 -3,068 -2,755 163 -6,651 -3,469 -2,067 86.99%
NP 15,419 8,295 7,511 25,538 7,395 2,381 -1,566 -
-
NP to SH 16,373 9,709 8,108 27,420 8,728 3,305 -1,155 -
-
Tax Rate 25.51% 27.00% 26.84% -0.64% 47.35% 59.30% 412.57% -
Total Cost 808,890 540,647 288,525 974,825 718,405 486,966 246,062 121.24%
-
Net Worth 640,682 483,645 723,928 717,683 698,884 680,252 680,166 -3.91%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 4,827 - - - -
Div Payout % - - - 17.61% - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 640,682 483,645 723,928 717,683 698,884 680,252 680,166 -3.91%
NOSH 474,579 360,929 321,746 321,830 322,066 320,873 320,833 29.85%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 1.87% 1.51% 2.54% 2.55% 1.02% 0.49% -0.64% -
ROE 2.56% 2.01% 1.12% 3.82% 1.25% 0.49% -0.17% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 173.69 152.09 92.01 310.83 225.36 152.50 76.21 73.27%
EPS 3.45 2.69 2.52 8.52 2.71 1.03 -0.36 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.35 1.34 2.25 2.23 2.17 2.12 2.12 -26.00%
Adjusted Per Share Value based on latest NOSH - 321,721
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 47.28 31.48 16.98 57.37 41.63 28.07 14.02 125.04%
EPS 0.94 0.56 0.47 1.57 0.50 0.19 -0.07 -
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.3674 0.2774 0.4152 0.4116 0.4008 0.3901 0.3901 -3.92%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.60 0.64 0.87 0.97 1.02 1.14 1.29 -
P/RPS 0.35 0.42 0.95 0.31 0.45 0.75 1.69 -65.02%
P/EPS 17.39 23.79 34.52 11.38 37.64 110.68 -358.33 -
EY 5.75 4.20 2.90 8.78 2.66 0.90 -0.28 -
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.39 0.43 0.47 0.54 0.61 -19.58%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 30/03/11 14/12/10 -
Price 0.57 0.60 0.80 0.80 0.94 1.09 1.19 -
P/RPS 0.33 0.39 0.87 0.26 0.42 0.71 1.56 -64.53%
P/EPS 16.52 22.30 31.75 9.39 34.69 105.83 -330.56 -
EY 6.05 4.48 3.15 10.65 2.88 0.94 -0.30 -
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.36 0.36 0.43 0.51 0.56 -17.46%

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