[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.26%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 833,379 554,030 273,039 1,115,888 824,309 548,942 296,036 99.49%
PBT 18,576 6,425 2,298 20,941 20,700 11,363 10,266 48.54%
Tax -6,652 -3,625 -1,284 -5,316 -5,281 -3,068 -2,755 80.07%
NP 11,924 2,800 1,014 15,625 15,419 8,295 7,511 36.12%
-
NP to SH 11,924 2,800 1,014 16,579 16,373 9,709 8,108 29.35%
-
Tax Rate 35.81% 56.42% 55.87% 25.39% 25.51% 27.00% 26.84% -
Total Cost 821,455 551,230 272,025 1,100,263 808,890 540,647 288,525 101.00%
-
Net Worth 894,300 874,999 905,357 668,508 640,682 483,645 723,928 15.14%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 3,208 - - - -
Div Payout % - - - 19.35% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 894,300 874,999 905,357 668,508 640,682 483,645 723,928 15.14%
NOSH 709,761 699,999 724,285 534,806 474,579 360,929 321,746 69.54%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.43% 0.51% 0.37% 1.40% 1.87% 1.51% 2.54% -
ROE 1.33% 0.32% 0.11% 2.48% 2.56% 2.01% 1.12% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 117.42 79.15 37.70 208.65 173.69 152.09 92.01 17.67%
EPS 1.68 0.40 0.14 3.10 3.45 2.69 2.52 -23.70%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.25 1.25 1.35 1.34 2.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 686,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 47.91 31.85 15.70 64.15 47.39 31.56 17.02 99.48%
EPS 0.69 0.16 0.06 0.95 0.94 0.56 0.47 29.20%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.5141 0.503 0.5204 0.3843 0.3683 0.278 0.4161 15.15%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.41 0.42 0.50 0.56 0.60 0.64 0.87 -
P/RPS 0.35 0.53 1.33 0.27 0.35 0.42 0.95 -48.63%
P/EPS 24.40 105.00 357.14 18.06 17.39 23.79 34.52 -20.66%
EY 4.10 0.95 0.28 5.54 5.75 4.20 2.90 25.99%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.40 0.45 0.44 0.48 0.39 -10.54%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 -
Price 0.52 0.405 0.47 0.50 0.57 0.60 0.80 -
P/RPS 0.44 0.51 1.25 0.24 0.33 0.39 0.87 -36.54%
P/EPS 30.95 101.25 335.71 16.13 16.52 22.30 31.75 -1.68%
EY 3.23 0.99 0.30 6.20 6.05 4.48 3.15 1.68%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.38 0.40 0.42 0.45 0.36 9.06%

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