[HIAPTEK] QoQ Quarter Result on 30-Apr-2007 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -28.32%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 430,578 301,516 325,284 335,658 344,196 275,910 341,817 16.58%
PBT 32,569 17,449 12,301 23,573 32,783 32,128 26,698 14.12%
Tax -9,715 -4,300 -3,054 -7,132 -9,847 -9,355 -7,614 17.58%
NP 22,854 13,149 9,247 16,441 22,936 22,773 19,084 12.73%
-
NP to SH 22,854 13,149 9,247 16,441 22,936 22,773 19,084 12.73%
-
Tax Rate 29.83% 24.64% 24.83% 30.25% 30.04% 29.12% 28.52% -
Total Cost 407,724 288,367 316,037 319,217 321,260 253,137 322,733 16.81%
-
Net Worth 448,567 425,216 327,003 398,864 386,051 360,085 338,132 20.67%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 8,175 - - - 4,876 -
Div Payout % - - 88.41% - - - 25.55% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 448,567 425,216 327,003 398,864 386,051 360,085 338,132 20.67%
NOSH 327,421 327,089 327,003 324,280 324,413 324,401 325,127 0.46%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 5.31% 4.36% 2.84% 4.90% 6.66% 8.25% 5.58% -
ROE 5.09% 3.09% 2.83% 4.12% 5.94% 6.32% 5.64% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 131.51 92.18 99.47 103.51 106.10 85.05 105.13 16.04%
EPS 6.98 4.02 2.82 5.07 7.07 7.02 5.87 12.20%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.37 1.30 1.00 1.23 1.19 1.11 1.04 20.10%
Adjusted Per Share Value based on latest NOSH - 324,280
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 24.67 17.28 18.64 19.23 19.72 15.81 19.59 16.56%
EPS 1.31 0.75 0.53 0.94 1.31 1.30 1.09 13.00%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.28 -
NAPS 0.257 0.2436 0.1874 0.2285 0.2212 0.2063 0.1937 20.68%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.88 1.76 2.38 2.17 1.73 1.18 0.82 -
P/RPS 1.43 1.91 2.39 2.10 1.63 1.39 0.78 49.62%
P/EPS 26.93 43.78 84.16 42.80 24.47 16.81 13.97 54.70%
EY 3.71 2.28 1.19 2.34 4.09 5.95 7.16 -35.41%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.83 -
P/NAPS 1.37 1.35 2.38 1.76 1.45 1.06 0.79 44.19%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 -
Price 1.60 1.75 1.83 2.09 1.90 1.32 0.88 -
P/RPS 1.22 1.90 1.84 2.02 1.79 1.55 0.84 28.16%
P/EPS 22.92 43.53 64.71 41.22 26.87 18.80 14.99 32.61%
EY 4.36 2.30 1.55 2.43 3.72 5.32 6.67 -24.62%
DY 0.00 0.00 1.37 0.00 0.00 0.00 1.70 -
P/NAPS 1.17 1.35 1.83 1.70 1.60 1.19 0.85 23.66%

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