[HIAPTEK] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 25.44%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,082,868 1,104,725 1,107,318 1,124,958 1,120,976 1,092,891 1,115,888 -1.97%
PBT 57,112 49,015 34,228 18,817 16,003 12,973 20,941 94.84%
Tax -14,280 -11,677 -9,936 -6,687 -5,873 -3,845 -5,316 92.89%
NP 42,832 37,338 24,292 12,130 10,130 9,128 15,625 95.50%
-
NP to SH 42,832 37,338 24,292 12,130 9,670 9,485 16,579 87.95%
-
Tax Rate 25.00% 23.82% 29.03% 35.54% 36.70% 29.64% 25.39% -
Total Cost 1,040,036 1,067,387 1,083,026 1,112,828 1,110,846 1,083,763 1,100,263 -3.67%
-
Net Worth 925,902 918,492 904,630 891,181 893,000 905,357 858,333 5.16%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 4,240 4,240 4,240 4,120 4,120 4,120 4,120 1.92%
Div Payout % 9.90% 11.36% 17.46% 33.97% 42.61% 43.44% 24.85% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 925,902 918,492 904,630 891,181 893,000 905,357 858,333 5.16%
NOSH 706,796 706,532 706,742 707,286 714,400 724,285 686,666 1.93%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.96% 3.38% 2.19% 1.08% 0.90% 0.84% 1.40% -
ROE 4.63% 4.07% 2.69% 1.36% 1.08% 1.05% 1.93% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 153.21 156.36 156.68 159.05 156.91 150.89 162.51 -3.84%
EPS 6.06 5.28 3.44 1.72 1.35 1.31 2.41 84.60%
DPS 0.60 0.60 0.60 0.58 0.58 0.57 0.60 0.00%
NAPS 1.31 1.30 1.28 1.26 1.25 1.25 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 707,286
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 62.25 63.50 63.65 64.67 64.44 62.82 64.15 -1.97%
EPS 2.46 2.15 1.40 0.70 0.56 0.55 0.95 88.24%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.5323 0.528 0.52 0.5123 0.5133 0.5204 0.4934 5.17%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.735 0.72 0.565 0.41 0.42 0.50 0.56 -
P/RPS 0.48 0.46 0.36 0.26 0.27 0.33 0.34 25.76%
P/EPS 12.13 13.62 16.44 23.91 31.03 38.18 23.19 -35.00%
EY 8.24 7.34 6.08 4.18 3.22 2.62 4.31 53.85%
DY 0.82 0.83 1.06 1.42 1.37 1.14 1.07 -16.21%
P/NAPS 0.56 0.55 0.44 0.33 0.34 0.40 0.45 15.64%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 17/12/13 27/09/13 27/06/13 25/03/13 12/12/12 28/09/12 -
Price 0.725 0.745 0.545 0.52 0.405 0.47 0.50 -
P/RPS 0.47 0.48 0.35 0.33 0.26 0.31 0.31 31.87%
P/EPS 11.96 14.10 15.86 30.32 29.92 35.89 20.71 -30.58%
EY 8.36 7.09 6.31 3.30 3.34 2.79 4.83 44.01%
DY 0.83 0.81 1.10 1.12 1.42 1.21 1.20 -21.73%
P/NAPS 0.55 0.57 0.43 0.41 0.32 0.38 0.40 23.58%

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