[HIAPTEK] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 47.86%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 1,512,919 1,676,211 1,662,034 1,503,241 1,393,036 1,306,654 1,281,048 11.67%
PBT 155,635 197,547 199,374 123,694 85,892 86,106 100,785 33.42%
Tax -39,722 -51,612 -45,096 -32,480 -24,201 -24,333 -29,388 22.13%
NP 115,913 145,935 154,278 91,214 61,691 61,773 71,397 37.93%
-
NP to SH 115,913 145,935 154,278 91,214 61,691 61,773 71,397 37.93%
-
Tax Rate 25.52% 26.13% 22.62% 26.26% 28.18% 28.26% 29.16% -
Total Cost 1,397,006 1,530,276 1,507,756 1,412,027 1,331,345 1,244,881 1,209,651 10.02%
-
Net Worth 562,511 574,139 573,639 490,718 448,567 425,216 327,003 43.33%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 9,777 9,777 9,777 8,175 8,175 8,175 8,175 12.60%
Div Payout % 8.44% 6.70% 6.34% 8.96% 13.25% 13.23% 11.45% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 562,511 574,139 573,639 490,718 448,567 425,216 327,003 43.33%
NOSH 321,434 322,550 325,931 327,145 327,421 327,089 327,003 -1.13%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 7.66% 8.71% 9.28% 6.07% 4.43% 4.73% 5.57% -
ROE 20.61% 25.42% 26.89% 18.59% 13.75% 14.53% 21.83% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 470.68 519.67 509.93 459.50 425.46 399.48 391.75 12.95%
EPS 36.06 45.24 47.33 27.88 18.84 18.89 21.83 39.52%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.86%
NAPS 1.75 1.78 1.76 1.50 1.37 1.30 1.00 44.97%
Adjusted Per Share Value based on latest NOSH - 327,145
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 86.69 96.04 95.23 86.13 79.82 74.87 73.40 11.67%
EPS 6.64 8.36 8.84 5.23 3.53 3.54 4.09 37.93%
DPS 0.56 0.56 0.56 0.47 0.47 0.47 0.47 12.33%
NAPS 0.3223 0.329 0.3287 0.2812 0.257 0.2436 0.1874 43.31%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.65 0.68 1.58 1.68 1.88 1.76 2.38 -
P/RPS 0.14 0.13 0.31 0.37 0.44 0.44 0.61 -62.34%
P/EPS 1.80 1.50 3.34 6.03 9.98 9.32 10.90 -69.73%
EY 55.48 66.54 29.96 16.60 10.02 10.73 9.17 230.22%
DY 4.62 4.41 1.90 1.49 1.33 1.42 1.05 167.31%
P/NAPS 0.37 0.38 0.90 1.12 1.37 1.35 2.38 -70.92%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 03/12/08 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 -
Price 0.64 0.64 1.07 1.59 1.60 1.75 1.83 -
P/RPS 0.14 0.12 0.21 0.35 0.38 0.44 0.47 -55.23%
P/EPS 1.77 1.41 2.26 5.70 8.49 9.27 8.38 -64.36%
EY 56.35 70.69 44.24 17.54 11.78 10.79 11.93 180.19%
DY 4.69 4.69 2.80 1.57 1.56 1.43 1.37 126.29%
P/NAPS 0.37 0.36 0.61 1.06 1.17 1.35 1.83 -65.38%

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