[HIAPTEK] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -109.11%
YoY- -106.73%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 274,563 236,453 244,851 244,496 244,636 289,616 251,426 6.06%
PBT 11,329 8,196 5,349 501 14,436 22,562 7,096 36.71%
Tax 6,814 -3,182 -1,402 -2,067 -1,922 -5,695 -3,138 -
NP 18,143 5,014 3,947 -1,566 12,514 16,867 3,958 176.71%
-
NP to SH 18,692 5,423 4,460 -1,155 12,683 16,867 3,958 182.28%
-
Tax Rate -60.15% 38.82% 26.21% 412.57% 13.31% 25.24% 44.22% -
Total Cost 256,420 231,439 240,904 246,062 232,122 272,749 247,468 2.40%
-
Net Worth 717,438 700,470 680,230 680,166 682,435 634,121 621,052 10.12%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 4,825 - - - 4,828 - - -
Div Payout % 25.82% - - - 38.07% - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 717,438 700,470 680,230 680,166 682,435 634,121 621,052 10.12%
NOSH 321,721 322,797 320,863 320,833 321,903 321,889 321,788 -0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 6.61% 2.12% 1.61% -0.64% 5.12% 5.82% 1.57% -
ROE 2.61% 0.77% 0.66% -0.17% 1.86% 2.66% 0.64% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 85.34 73.25 76.31 76.21 76.00 89.97 78.13 6.07%
EPS 5.81 1.68 1.39 -0.36 3.94 5.24 1.23 182.32%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.23 2.17 2.12 2.12 2.12 1.97 1.93 10.14%
Adjusted Per Share Value based on latest NOSH - 320,833
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 15.73 13.55 14.03 14.01 14.02 16.59 14.41 6.03%
EPS 1.07 0.31 0.26 -0.07 0.73 0.97 0.23 179.46%
DPS 0.28 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.4111 0.4014 0.3898 0.3897 0.391 0.3633 0.3558 10.13%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.97 1.02 1.14 1.29 1.26 1.39 1.39 -
P/RPS 1.14 1.39 1.49 1.69 1.66 1.54 1.78 -25.76%
P/EPS 16.70 60.71 82.01 -358.33 31.98 26.53 113.01 -72.14%
EY 5.99 1.65 1.22 -0.28 3.13 3.77 0.88 260.43%
DY 1.55 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 0.43 0.47 0.54 0.61 0.59 0.71 0.72 -29.14%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 14/12/10 30/09/10 30/06/10 30/03/10 -
Price 0.80 0.94 1.09 1.19 1.31 1.29 1.44 -
P/RPS 0.94 1.28 1.43 1.56 1.72 1.43 1.84 -36.17%
P/EPS 13.77 55.95 78.42 -330.56 33.25 24.62 117.07 -76.08%
EY 7.26 1.79 1.28 -0.30 3.01 4.06 0.85 319.48%
DY 1.87 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.36 0.43 0.51 0.56 0.62 0.65 0.75 -38.77%

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