[HIAPTEK] QoQ Quarter Result on 30-Apr-2014 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 86.46%
YoY- 48.77%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 301,115 307,456 284,172 296,738 259,134 270,446 273,939 6.49%
PBT -1,947 4,986 8,870 11,672 12,224 17,085 15,652 -
Tax -4,143 -2,139 1,781 1,902 -4,944 -3,025 -3,284 16.70%
NP -6,090 2,847 10,651 13,574 7,280 14,060 12,368 -
-
NP to SH -6,087 2,848 10,651 13,574 7,280 14,060 12,368 -
-
Tax Rate - 42.90% -20.08% -16.30% 40.45% 17.71% 20.98% -
Total Cost 307,205 304,609 273,521 283,164 251,854 256,386 261,571 11.28%
-
Net Worth 952,436 954,080 951,489 938,098 925,902 918,492 904,630 3.48%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - 4,260 - - - 4,240 -
Div Payout % - - 40.00% - - - 34.29% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 952,436 954,080 951,489 938,098 925,902 918,492 904,630 3.48%
NOSH 716,117 711,999 710,066 710,680 706,796 706,532 706,742 0.87%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -2.02% 0.93% 3.75% 4.57% 2.81% 5.20% 4.51% -
ROE -0.64% 0.30% 1.12% 1.45% 0.79% 1.53% 1.37% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 42.05 43.18 40.02 41.75 36.66 38.28 38.76 5.56%
EPS -0.85 0.40 1.50 1.91 1.03 1.99 1.75 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.60 -
NAPS 1.33 1.34 1.34 1.32 1.31 1.30 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 710,680
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 17.31 17.67 16.34 17.06 14.90 15.55 15.75 6.48%
EPS -0.35 0.16 0.61 0.78 0.42 0.81 0.71 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.5475 0.5484 0.547 0.5393 0.5323 0.528 0.52 3.48%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.59 0.74 0.765 0.79 0.735 0.72 0.565 -
P/RPS 1.40 1.71 1.91 1.89 2.00 1.88 1.46 -2.75%
P/EPS -69.41 185.00 51.00 41.36 71.36 36.18 32.29 -
EY -1.44 0.54 1.96 2.42 1.40 2.76 3.10 -
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.06 -
P/NAPS 0.44 0.55 0.57 0.60 0.56 0.55 0.44 0.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 -
Price 0.525 0.55 0.785 0.72 0.725 0.745 0.545 -
P/RPS 1.25 1.27 1.96 1.72 1.98 1.95 1.41 -7.69%
P/EPS -61.76 137.50 52.33 37.70 70.39 37.44 31.14 -
EY -1.62 0.73 1.91 2.65 1.42 2.67 3.21 -
DY 0.00 0.00 0.76 0.00 0.00 0.00 1.10 -
P/NAPS 0.39 0.41 0.59 0.55 0.55 0.57 0.43 -6.28%

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