[HIAPTEK] QoQ Quarter Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 19.33%
YoY- 187.28%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 325,284 335,658 344,196 275,910 341,817 279,517 202,486 37.28%
PBT 12,301 23,573 32,783 32,128 26,698 13,732 -5,529 -
Tax -3,054 -7,132 -9,847 -9,355 -7,614 -2,868 -154 636.67%
NP 9,247 16,441 22,936 22,773 19,084 10,864 -5,683 -
-
NP to SH 9,247 16,441 22,936 22,773 19,084 10,864 -5,683 -
-
Tax Rate 24.83% 30.25% 30.04% 29.12% 28.52% 20.89% - -
Total Cost 316,037 319,217 321,260 253,137 322,733 268,653 208,169 32.19%
-
Net Worth 327,003 398,864 386,051 360,085 338,132 322,016 315,000 2.53%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 8,175 - - - 4,876 4,879 - -
Div Payout % 88.41% - - - 25.55% 44.91% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 327,003 398,864 386,051 360,085 338,132 322,016 315,000 2.53%
NOSH 327,003 324,280 324,413 324,401 325,127 325,269 324,742 0.46%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 2.84% 4.90% 6.66% 8.25% 5.58% 3.89% -2.81% -
ROE 2.83% 4.12% 5.94% 6.32% 5.64% 3.37% -1.80% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 99.47 103.51 106.10 85.05 105.13 85.93 62.35 36.64%
EPS 2.82 5.07 7.07 7.02 5.87 3.34 -1.75 -
DPS 2.50 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.00 1.23 1.19 1.11 1.04 0.99 0.97 2.05%
Adjusted Per Share Value based on latest NOSH - 324,401
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 18.70 19.30 19.79 15.86 19.65 16.07 11.64 37.28%
EPS 0.53 0.95 1.32 1.31 1.10 0.62 -0.33 -
DPS 0.47 0.00 0.00 0.00 0.28 0.28 0.00 -
NAPS 0.188 0.2293 0.2219 0.207 0.1944 0.1851 0.1811 2.53%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.38 2.17 1.73 1.18 0.82 0.82 0.63 -
P/RPS 2.39 2.10 1.63 1.39 0.78 0.95 1.01 77.85%
P/EPS 84.16 42.80 24.47 16.81 13.97 24.55 -36.00 -
EY 1.19 2.34 4.09 5.95 7.16 4.07 -2.78 -
DY 1.05 0.00 0.00 0.00 1.83 1.83 0.00 -
P/NAPS 2.38 1.76 1.45 1.06 0.79 0.83 0.65 138.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 -
Price 1.83 2.09 1.90 1.32 0.88 0.89 0.79 -
P/RPS 1.84 2.02 1.79 1.55 0.84 1.04 1.27 28.12%
P/EPS 64.71 41.22 26.87 18.80 14.99 26.65 -45.14 -
EY 1.55 2.43 3.72 5.32 6.67 3.75 -2.22 -
DY 1.37 0.00 0.00 0.00 1.70 1.69 0.00 -
P/NAPS 1.83 1.70 1.60 1.19 0.85 0.90 0.81 72.43%

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