[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -66.66%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 755,995 591,031 394,945 209,377 685,848 512,666 271,520 98.03%
PBT 54,959 49,147 34,559 20,012 57,628 41,404 19,858 97.24%
Tax -17,045 -15,596 -11,146 -6,228 -16,282 -11,860 -5,896 103.06%
NP 37,914 33,551 23,413 13,784 41,346 29,544 13,962 94.75%
-
NP to SH 37,914 33,551 23,413 13,784 41,346 29,544 13,962 94.75%
-
Tax Rate 31.01% 31.73% 32.25% 31.12% 28.25% 28.64% 29.69% -
Total Cost 718,081 557,480 371,532 195,593 644,502 483,122 257,558 98.21%
-
Net Worth 314,041 310,960 307,807 297,943 278,292 269,735 249,879 16.47%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 8,178 4,909 - - 7,996 4,760 4,685 45.02%
Div Payout % 21.57% 14.63% - - 19.34% 16.11% 33.56% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 314,041 310,960 307,807 297,943 278,292 269,735 249,879 16.47%
NOSH 327,126 327,326 327,454 327,410 319,875 317,336 312,349 3.13%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.02% 5.68% 5.93% 6.58% 6.03% 5.76% 5.14% -
ROE 12.07% 10.79% 7.61% 4.63% 14.86% 10.95% 5.59% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 231.10 180.56 120.61 63.95 214.41 161.55 86.93 92.01%
EPS 11.59 10.25 7.15 4.21 12.93 9.31 4.47 88.84%
DPS 2.50 1.50 0.00 0.00 2.50 1.50 1.50 40.61%
NAPS 0.96 0.95 0.94 0.91 0.87 0.85 0.80 12.93%
Adjusted Per Share Value based on latest NOSH - 327,410
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.32 33.86 22.63 12.00 39.30 29.37 15.56 98.02%
EPS 2.17 1.92 1.34 0.79 2.37 1.69 0.80 94.61%
DPS 0.47 0.28 0.00 0.00 0.46 0.27 0.27 44.75%
NAPS 0.1799 0.1782 0.1764 0.1707 0.1595 0.1546 0.1432 16.44%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.27 1.50 1.54 1.14 1.02 1.09 0.99 -
P/RPS 0.55 0.83 1.28 1.78 0.48 0.67 1.14 -38.51%
P/EPS 10.96 14.63 21.54 27.08 7.89 11.71 22.15 -37.46%
EY 9.13 6.83 4.64 3.69 12.67 8.54 4.52 59.86%
DY 1.97 1.00 0.00 0.00 2.45 1.38 1.52 18.89%
P/NAPS 1.32 1.58 1.64 1.25 1.17 1.28 1.24 4.26%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 -
Price 0.98 1.35 1.41 1.36 1.07 1.04 1.10 -
P/RPS 0.42 0.75 1.17 2.13 0.50 0.64 1.27 -52.20%
P/EPS 8.46 13.17 19.72 32.30 8.28 11.17 24.61 -50.95%
EY 11.83 7.59 5.07 3.10 12.08 8.95 4.06 104.13%
DY 2.55 1.11 0.00 0.00 2.34 1.44 1.36 52.11%
P/NAPS 1.02 1.42 1.50 1.49 1.23 1.22 1.38 -18.26%

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