[HIAPTEK] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -64.05%
YoY- 257.24%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 244,636 289,616 251,426 279,635 302,625 273,721 267,286 -5.74%
PBT 14,436 22,562 7,096 23,561 42,936 -17,649 -9,343 -
Tax -1,922 -5,695 -3,138 -6,392 4,824 15,612 2,175 -
NP 12,514 16,867 3,958 17,169 47,760 -2,037 -7,168 -
-
NP to SH 12,683 16,867 3,958 17,169 47,760 -2,037 -7,168 -
-
Tax Rate 13.31% 25.24% 44.22% 27.13% -11.24% - - -
Total Cost 232,122 272,749 247,468 262,466 254,865 275,758 274,454 -10.59%
-
Net Worth 682,435 634,121 621,052 618,470 598,937 556,133 562,511 13.79%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 4,828 - - - 4,830 - - -
Div Payout % 38.07% - - - 10.11% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 682,435 634,121 621,052 618,470 598,937 556,133 562,511 13.79%
NOSH 321,903 321,889 321,788 322,120 322,009 323,333 321,434 0.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 5.12% 5.82% 1.57% 6.14% 15.78% -0.74% -2.68% -
ROE 1.86% 2.66% 0.64% 2.78% 7.97% -0.37% -1.27% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 76.00 89.97 78.13 86.81 93.98 84.66 83.15 -5.83%
EPS 3.94 5.24 1.23 5.33 14.83 -0.63 -2.23 -
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.12 1.97 1.93 1.92 1.86 1.72 1.75 13.68%
Adjusted Per Share Value based on latest NOSH - 322,120
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 14.03 16.61 14.42 16.04 17.36 15.70 15.33 -5.75%
EPS 0.73 0.97 0.23 0.98 2.74 -0.12 -0.41 -
DPS 0.28 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.3914 0.3637 0.3562 0.3547 0.3435 0.319 0.3226 13.79%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.26 1.39 1.39 1.38 1.00 0.74 0.65 -
P/RPS 1.66 1.54 1.78 1.59 1.06 0.87 0.78 65.68%
P/EPS 31.98 26.53 113.01 25.89 6.74 -117.46 -29.15 -
EY 3.13 3.77 0.88 3.86 14.83 -0.85 -3.43 -
DY 1.19 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.59 0.71 0.72 0.72 0.54 0.43 0.37 36.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 -
Price 1.31 1.29 1.44 1.44 1.11 0.95 0.64 -
P/RPS 1.72 1.43 1.84 1.66 1.18 1.12 0.77 71.13%
P/EPS 33.25 24.62 117.07 27.02 7.48 -150.79 -28.70 -
EY 3.01 4.06 0.85 3.70 13.36 -0.66 -3.48 -
DY 1.15 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 0.62 0.65 0.75 0.75 0.60 0.55 0.37 41.21%

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