[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 103.72%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 826,318 529,580 270,446 1,107,318 833,379 554,030 273,039 109.65%
PBT 40,981 29,309 17,085 34,228 18,576 6,425 2,298 586.19%
Tax -6,067 -7,969 -3,025 -9,936 -6,652 -3,625 -1,284 182.38%
NP 34,914 21,340 14,060 24,292 11,924 2,800 1,014 965.26%
-
NP to SH 34,914 21,340 14,060 24,292 11,924 2,800 1,014 965.26%
-
Tax Rate 14.80% 27.19% 17.71% 29.03% 35.81% 56.42% 55.87% -
Total Cost 791,404 508,240 256,386 1,083,026 821,455 551,230 272,025 104.19%
-
Net Worth 934,817 928,750 918,492 906,523 894,300 874,999 905,357 2.16%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 4,249 - - - -
Div Payout % - - - 17.49% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 934,817 928,750 918,492 906,523 894,300 874,999 905,357 2.16%
NOSH 708,194 708,970 706,532 708,221 709,761 699,999 724,285 -1.49%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 4.23% 4.03% 5.20% 2.19% 1.43% 0.51% 0.37% -
ROE 3.73% 2.30% 1.53% 2.68% 1.33% 0.32% 0.11% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.68 74.70 38.28 156.35 117.42 79.15 37.70 112.81%
EPS 4.93 3.01 1.99 3.43 1.68 0.40 0.14 981.38%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.30 1.28 1.26 1.25 1.25 3.70%
Adjusted Per Share Value based on latest NOSH - 706,742
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 47.35 30.34 15.50 63.45 47.75 31.74 15.64 109.70%
EPS 2.00 1.22 0.81 1.39 0.68 0.16 0.06 942.41%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.5356 0.5322 0.5263 0.5194 0.5124 0.5014 0.5187 2.16%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.79 0.735 0.72 0.565 0.41 0.42 0.50 -
P/RPS 0.68 0.98 1.88 0.36 0.35 0.53 1.33 -36.13%
P/EPS 16.02 24.42 36.18 16.47 24.40 105.00 357.14 -87.44%
EY 6.24 4.10 2.76 6.07 4.10 0.95 0.28 696.44%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.55 0.44 0.33 0.34 0.40 31.13%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 25/03/13 12/12/12 -
Price 0.72 0.725 0.745 0.545 0.52 0.405 0.47 -
P/RPS 0.62 0.97 1.95 0.35 0.44 0.51 1.25 -37.42%
P/EPS 14.60 24.09 37.44 15.89 30.95 101.25 335.71 -87.70%
EY 6.85 4.15 2.67 6.29 3.23 0.99 0.30 709.47%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.57 0.43 0.41 0.32 0.38 28.04%

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