[HIAPTEK] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -24.26%
YoY- 173.7%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 196,086 185,568 209,377 173,182 241,146 123,718 147,802 20.75%
PBT 14,588 14,547 20,012 16,224 21,546 9,187 10,671 23.19%
Tax -4,450 -4,918 -6,228 -4,422 -5,964 -2,530 -3,366 20.47%
NP 10,138 9,629 13,784 11,802 15,582 6,657 7,305 24.44%
-
NP to SH 10,138 9,629 13,784 11,802 15,582 6,657 7,305 24.44%
-
Tax Rate 30.50% 33.81% 31.12% 27.26% 27.68% 27.54% 31.54% -
Total Cost 185,948 175,939 195,593 161,380 225,564 117,061 140,497 20.56%
-
Net Worth 310,680 307,865 297,943 288,107 278,249 262,344 234,591 20.61%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 4,905 - - 3,273 - 4,918 - -
Div Payout % 48.39% - - 27.74% - 73.89% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 310,680 307,865 297,943 288,107 278,249 262,344 234,591 20.61%
NOSH 327,032 327,517 327,410 327,394 327,352 327,931 296,951 6.65%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.17% 5.19% 6.58% 6.81% 6.46% 5.38% 4.94% -
ROE 3.26% 3.13% 4.63% 4.10% 5.60% 2.54% 3.11% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.96 56.66 63.95 52.90 73.67 37.73 49.77 13.23%
EPS 3.10 2.94 4.21 3.60 4.76 2.03 2.46 16.68%
DPS 1.50 0.00 0.00 1.00 0.00 1.50 0.00 -
NAPS 0.95 0.94 0.91 0.88 0.85 0.80 0.79 13.09%
Adjusted Per Share Value based on latest NOSH - 327,394
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 11.27 10.67 12.04 9.96 13.86 7.11 8.50 20.71%
EPS 0.58 0.55 0.79 0.68 0.90 0.38 0.42 24.03%
DPS 0.28 0.00 0.00 0.19 0.00 0.28 0.00 -
NAPS 0.1786 0.177 0.1713 0.1656 0.16 0.1508 0.1349 20.59%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.50 1.54 1.14 1.02 1.09 0.99 0.76 -
P/RPS 2.50 2.72 1.78 1.93 1.48 2.62 1.53 38.77%
P/EPS 48.39 52.38 27.08 28.30 22.90 48.77 30.89 34.92%
EY 2.07 1.91 3.69 3.53 4.37 2.05 3.24 -25.84%
DY 1.00 0.00 0.00 0.98 0.00 1.52 0.00 -
P/NAPS 1.58 1.64 1.25 1.16 1.28 1.24 0.96 39.44%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 16/12/03 -
Price 1.35 1.41 1.36 1.07 1.04 1.10 0.75 -
P/RPS 2.25 2.49 2.13 2.02 1.41 2.92 1.51 30.48%
P/EPS 43.55 47.96 32.30 29.68 21.85 54.19 30.49 26.85%
EY 2.30 2.09 3.10 3.37 4.58 1.85 3.28 -21.08%
DY 1.11 0.00 0.00 0.93 0.00 1.36 0.00 -
P/NAPS 1.42 1.50 1.49 1.22 1.22 1.38 0.95 30.76%

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