[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -93.88%
YoY- -87.49%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 1,107,318 833,379 554,030 273,039 1,115,888 824,309 548,942 59.71%
PBT 34,228 18,576 6,425 2,298 20,941 20,700 11,363 108.71%
Tax -9,936 -6,652 -3,625 -1,284 -5,316 -5,281 -3,068 119.05%
NP 24,292 11,924 2,800 1,014 15,625 15,419 8,295 104.82%
-
NP to SH 24,292 11,924 2,800 1,014 16,579 16,373 9,709 84.40%
-
Tax Rate 29.03% 35.81% 56.42% 55.87% 25.39% 25.51% 27.00% -
Total Cost 1,083,026 821,455 551,230 272,025 1,100,263 808,890 540,647 58.97%
-
Net Worth 906,523 894,300 874,999 905,357 668,508 640,682 483,645 52.07%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 4,249 - - - 3,208 - - -
Div Payout % 17.49% - - - 19.35% - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 906,523 894,300 874,999 905,357 668,508 640,682 483,645 52.07%
NOSH 708,221 709,761 699,999 724,285 534,806 474,579 360,929 56.79%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.19% 1.43% 0.51% 0.37% 1.40% 1.87% 1.51% -
ROE 2.68% 1.33% 0.32% 0.11% 2.48% 2.56% 2.01% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 156.35 117.42 79.15 37.70 208.65 173.69 152.09 1.86%
EPS 3.43 1.68 0.40 0.14 3.10 3.45 2.69 17.60%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.28 1.26 1.25 1.25 1.25 1.35 1.34 -3.01%
Adjusted Per Share Value based on latest NOSH - 724,285
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 63.45 47.75 31.74 15.64 63.94 47.23 31.45 59.73%
EPS 1.39 0.68 0.16 0.06 0.95 0.94 0.56 83.42%
DPS 0.24 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.5194 0.5124 0.5014 0.5187 0.383 0.3671 0.2771 52.08%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.565 0.41 0.42 0.50 0.56 0.60 0.64 -
P/RPS 0.36 0.35 0.53 1.33 0.27 0.35 0.42 -9.77%
P/EPS 16.47 24.40 105.00 357.14 18.06 17.39 23.79 -21.75%
EY 6.07 4.10 0.95 0.28 5.54 5.75 4.20 27.85%
DY 1.06 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 0.44 0.33 0.34 0.40 0.45 0.44 0.48 -5.64%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 -
Price 0.545 0.52 0.405 0.47 0.50 0.57 0.60 -
P/RPS 0.35 0.44 0.51 1.25 0.24 0.33 0.39 -6.96%
P/EPS 15.89 30.95 101.25 335.71 16.13 16.52 22.30 -20.23%
EY 6.29 3.23 0.99 0.30 6.20 6.05 4.48 25.41%
DY 1.10 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.43 0.41 0.32 0.38 0.40 0.42 0.45 -2.98%

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