[HIAPTEK] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -10.72%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 747,966 731,048 755,995 764,213 809,273 747,423 685,848 5.93%
PBT 24,650 44,726 54,959 65,371 72,329 66,969 57,628 -43.14%
Tax -7,905 -12,669 -17,045 -20,018 -21,532 -19,144 -16,282 -38.14%
NP 16,745 32,057 37,914 45,353 50,797 47,825 41,346 -45.17%
-
NP to SH 16,745 32,057 37,914 45,353 50,797 47,825 41,346 -45.17%
-
Tax Rate 32.07% 28.33% 31.01% 30.62% 29.77% 28.59% 28.25% -
Total Cost 731,221 698,991 718,081 718,860 758,476 699,598 644,502 8.75%
-
Net Worth 315,000 319,689 314,923 310,680 307,865 297,943 288,107 6.11%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 8,185 8,185 8,185 8,179 3,273 8,192 8,192 -0.05%
Div Payout % 48.89% 25.54% 21.59% 18.04% 6.45% 17.13% 19.82% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 315,000 319,689 314,923 310,680 307,865 297,943 288,107 6.11%
NOSH 324,742 326,213 328,045 327,032 327,517 327,410 327,394 -0.53%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.24% 4.39% 5.02% 5.93% 6.28% 6.40% 6.03% -
ROE 5.32% 10.03% 12.04% 14.60% 16.50% 16.05% 14.35% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 230.33 224.10 230.45 233.68 247.09 228.28 209.49 6.50%
EPS 5.16 9.83 11.56 13.87 15.51 14.61 12.63 -44.85%
DPS 2.50 2.50 2.50 2.50 1.00 2.50 2.50 0.00%
NAPS 0.97 0.98 0.96 0.95 0.94 0.91 0.88 6.68%
Adjusted Per Share Value based on latest NOSH - 327,032
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 42.86 41.89 43.32 43.79 46.37 42.83 39.30 5.93%
EPS 0.96 1.84 2.17 2.60 2.91 2.74 2.37 -45.16%
DPS 0.47 0.47 0.47 0.47 0.19 0.47 0.47 0.00%
NAPS 0.1805 0.1832 0.1804 0.178 0.1764 0.1707 0.1651 6.10%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.63 0.88 1.27 1.50 1.54 1.14 1.02 -
P/RPS 0.27 0.39 0.55 0.64 0.62 0.50 0.49 -32.71%
P/EPS 12.22 8.95 10.99 10.82 9.93 7.80 8.08 31.65%
EY 8.18 11.17 9.10 9.25 10.07 12.81 12.38 -24.08%
DY 3.97 2.84 1.97 1.67 0.65 2.19 2.45 37.83%
P/NAPS 0.65 0.90 1.32 1.58 1.64 1.25 1.16 -31.96%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 -
Price 0.79 0.69 0.98 1.35 1.41 1.36 1.07 -
P/RPS 0.34 0.31 0.43 0.58 0.57 0.60 0.51 -23.62%
P/EPS 15.32 7.02 8.48 9.73 9.09 9.31 8.47 48.29%
EY 6.53 14.24 11.79 10.27 11.00 10.74 11.80 -32.52%
DY 3.16 3.62 2.55 1.85 0.71 1.84 2.34 22.10%
P/NAPS 0.81 0.70 1.02 1.42 1.50 1.49 1.22 -23.83%

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