[HIAPTEK] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 134.07%
YoY- 168.52%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 185,568 209,377 173,182 241,146 123,718 147,802 123,172 31.25%
PBT 14,547 20,012 16,224 21,546 9,187 10,671 5,967 80.65%
Tax -4,918 -6,228 -4,422 -5,964 -2,530 -3,366 -1,655 106.01%
NP 9,629 13,784 11,802 15,582 6,657 7,305 4,312 70.42%
-
NP to SH 9,629 13,784 11,802 15,582 6,657 7,305 4,312 70.42%
-
Tax Rate 33.81% 31.12% 27.26% 27.68% 27.54% 31.54% 27.74% -
Total Cost 175,939 195,593 161,380 225,564 117,061 140,497 118,860 29.72%
-
Net Worth 307,865 297,943 288,107 278,249 262,344 234,591 199,976 33.15%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 3,273 - 4,918 - - -
Div Payout % - - 27.74% - 73.89% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 307,865 297,943 288,107 278,249 262,344 234,591 199,976 33.15%
NOSH 327,517 327,410 327,394 327,352 327,931 296,951 208,309 35.02%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.19% 6.58% 6.81% 6.46% 5.38% 4.94% 3.50% -
ROE 3.13% 4.63% 4.10% 5.60% 2.54% 3.11% 2.16% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 56.66 63.95 52.90 73.67 37.73 49.77 59.13 -2.79%
EPS 2.94 4.21 3.60 4.76 2.03 2.46 2.07 26.21%
DPS 0.00 0.00 1.00 0.00 1.50 0.00 0.00 -
NAPS 0.94 0.91 0.88 0.85 0.80 0.79 0.96 -1.38%
Adjusted Per Share Value based on latest NOSH - 327,352
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 10.67 12.04 9.96 13.86 7.11 8.50 7.08 31.28%
EPS 0.55 0.79 0.68 0.90 0.38 0.42 0.25 68.75%
DPS 0.00 0.00 0.19 0.00 0.28 0.00 0.00 -
NAPS 0.177 0.1713 0.1656 0.16 0.1508 0.1349 0.115 33.13%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - -
Price 1.54 1.14 1.02 1.09 0.99 0.76 0.00 -
P/RPS 2.72 1.78 1.93 1.48 2.62 1.53 0.00 -
P/EPS 52.38 27.08 28.30 22.90 48.77 30.89 0.00 -
EY 1.91 3.69 3.53 4.37 2.05 3.24 0.00 -
DY 0.00 0.00 0.98 0.00 1.52 0.00 0.00 -
P/NAPS 1.64 1.25 1.16 1.28 1.24 0.96 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 16/12/03 24/09/03 -
Price 1.41 1.36 1.07 1.04 1.10 0.75 0.71 -
P/RPS 2.49 2.13 2.02 1.41 2.92 1.51 1.20 62.32%
P/EPS 47.96 32.30 29.68 21.85 54.19 30.49 34.30 24.91%
EY 2.09 3.10 3.37 4.58 1.85 3.28 2.92 -19.90%
DY 0.00 0.00 0.93 0.00 1.36 0.00 0.00 -
P/NAPS 1.50 1.49 1.22 1.22 1.38 0.95 0.74 59.82%

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