[HIAPTEK] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 42.2%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 484,077 445,863 430,578 301,516 325,284 335,658 344,196 25.55%
PBT 87,981 61,375 32,569 17,449 12,301 23,573 32,783 93.23%
Tax -15,670 -15,411 -9,715 -4,300 -3,054 -7,132 -9,847 36.34%
NP 72,311 45,964 22,854 13,149 9,247 16,441 22,936 115.16%
-
NP to SH 72,311 45,964 22,854 13,149 9,247 16,441 22,936 115.16%
-
Tax Rate 17.81% 25.11% 29.83% 24.64% 24.83% 30.25% 30.04% -
Total Cost 411,766 399,899 407,724 288,367 316,037 319,217 321,260 18.01%
-
Net Worth 573,639 490,718 448,567 425,216 327,003 398,864 386,051 30.24%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 9,777 3,631 - - 8,175 - - -
Div Payout % 13.52% 7.90% - - 88.41% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 573,639 490,718 448,567 425,216 327,003 398,864 386,051 30.24%
NOSH 325,931 327,145 327,421 327,089 327,003 324,280 324,413 0.31%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 14.94% 10.31% 5.31% 4.36% 2.84% 4.90% 6.66% -
ROE 12.61% 9.37% 5.09% 3.09% 2.83% 4.12% 5.94% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 148.52 136.29 131.51 92.18 99.47 103.51 106.10 25.16%
EPS 22.19 14.05 6.98 4.02 2.82 5.07 7.07 114.51%
DPS 3.00 1.11 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.76 1.50 1.37 1.30 1.00 1.23 1.19 29.84%
Adjusted Per Share Value based on latest NOSH - 327,089
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 27.83 25.63 24.75 17.33 18.70 19.30 19.79 25.54%
EPS 4.16 2.64 1.31 0.76 0.53 0.95 1.32 115.10%
DPS 0.56 0.21 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.3298 0.2821 0.2579 0.2444 0.188 0.2293 0.2219 30.26%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.58 1.68 1.88 1.76 2.38 2.17 1.73 -
P/RPS 1.06 1.23 1.43 1.91 2.39 2.10 1.63 -24.95%
P/EPS 7.12 11.96 26.93 43.78 84.16 42.80 24.47 -56.12%
EY 14.04 8.36 3.71 2.28 1.19 2.34 4.09 127.73%
DY 1.90 0.66 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.90 1.12 1.37 1.35 2.38 1.76 1.45 -27.25%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 -
Price 1.07 1.59 1.60 1.75 1.83 2.09 1.90 -
P/RPS 0.72 1.17 1.22 1.90 1.84 2.02 1.79 -45.53%
P/EPS 4.82 11.32 22.92 43.53 64.71 41.22 26.87 -68.22%
EY 20.73 8.84 4.36 2.30 1.55 2.43 3.72 214.64%
DY 2.80 0.70 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.61 1.06 1.17 1.35 1.83 1.70 1.60 -47.45%

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