[HIAPTEK] QoQ Quarter Result on 31-Oct-2005 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 81.69%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 341,817 279,517 202,486 184,430 164,964 196,086 185,568 50.43%
PBT 26,698 13,732 -5,529 9,779 5,812 14,588 14,547 50.06%
Tax -7,614 -2,868 -154 -1,852 -1,449 -4,450 -4,918 33.93%
NP 19,084 10,864 -5,683 7,927 4,363 10,138 9,629 57.98%
-
NP to SH 19,084 10,864 -5,683 7,927 4,363 10,138 9,629 57.98%
-
Tax Rate 28.52% 20.89% - 18.94% 24.93% 30.50% 33.81% -
Total Cost 322,733 268,653 208,169 176,503 160,601 185,948 175,939 50.01%
-
Net Worth 338,132 322,016 315,000 319,689 314,923 310,680 307,865 6.46%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 4,876 4,879 - - 3,280 4,905 - -
Div Payout % 25.55% 44.91% - - 75.19% 48.39% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 338,132 322,016 315,000 319,689 314,923 310,680 307,865 6.46%
NOSH 325,127 325,269 324,742 326,213 328,045 327,032 327,517 -0.48%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 5.58% 3.89% -2.81% 4.30% 2.64% 5.17% 5.19% -
ROE 5.64% 3.37% -1.80% 2.48% 1.39% 3.26% 3.13% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 105.13 85.93 62.35 56.54 50.29 59.96 56.66 51.16%
EPS 5.87 3.34 -1.75 2.43 1.33 3.10 2.94 58.76%
DPS 1.50 1.50 0.00 0.00 1.00 1.50 0.00 -
NAPS 1.04 0.99 0.97 0.98 0.96 0.95 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 326,213
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.59 16.02 11.60 10.57 9.45 11.24 10.63 50.48%
EPS 1.09 0.62 -0.33 0.45 0.25 0.58 0.55 57.97%
DPS 0.28 0.28 0.00 0.00 0.19 0.28 0.00 -
NAPS 0.1937 0.1845 0.1805 0.1832 0.1804 0.178 0.1764 6.45%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.82 0.82 0.63 0.88 1.27 1.50 1.54 -
P/RPS 0.78 0.95 1.01 1.56 2.53 2.50 2.72 -56.61%
P/EPS 13.97 24.55 -36.00 36.21 95.49 48.39 52.38 -58.66%
EY 7.16 4.07 -2.78 2.76 1.05 2.07 1.91 141.90%
DY 1.83 1.83 0.00 0.00 0.79 1.00 0.00 -
P/NAPS 0.79 0.83 0.65 0.90 1.32 1.58 1.64 -38.63%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 -
Price 0.88 0.89 0.79 0.69 0.98 1.35 1.41 -
P/RPS 0.84 1.04 1.27 1.22 1.95 2.25 2.49 -51.63%
P/EPS 14.99 26.65 -45.14 28.40 73.68 43.55 47.96 -54.04%
EY 6.67 3.75 -2.22 3.52 1.36 2.30 2.09 117.22%
DY 1.70 1.69 0.00 0.00 1.02 1.11 0.00 -
P/NAPS 0.85 0.90 0.81 0.70 1.02 1.42 1.50 -31.59%

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