[HIAPTEK] QoQ TTM Result on 30-Apr-2014 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 10.39%
YoY- 289.79%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,189,481 1,147,500 1,110,490 1,100,257 1,082,868 1,104,725 1,107,318 4.87%
PBT 23,581 37,752 49,851 56,633 57,112 49,015 34,228 -21.94%
Tax -2,599 -3,400 -4,286 -9,351 -14,280 -11,677 -9,936 -58.99%
NP 20,982 34,352 45,565 47,282 42,832 37,338 24,292 -9.27%
-
NP to SH 20,986 34,353 45,565 47,282 42,832 37,338 24,292 -9.26%
-
Tax Rate 11.02% 9.01% 8.60% 16.51% 25.00% 23.82% 29.03% -
Total Cost 1,168,499 1,113,148 1,064,925 1,052,975 1,040,036 1,067,387 1,083,026 5.17%
-
Net Worth 952,436 954,080 951,489 938,098 925,902 918,492 904,630 3.48%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,260 4,260 4,260 4,240 4,240 4,240 4,240 0.31%
Div Payout % 20.30% 12.40% 9.35% 8.97% 9.90% 11.36% 17.46% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 952,436 954,080 951,489 938,098 925,902 918,492 904,630 3.48%
NOSH 716,117 711,999 710,066 710,680 706,796 706,532 706,742 0.87%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 1.76% 2.99% 4.10% 4.30% 3.96% 3.38% 2.19% -
ROE 2.20% 3.60% 4.79% 5.04% 4.63% 4.07% 2.69% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 166.10 161.17 156.39 154.82 153.21 156.36 156.68 3.95%
EPS 2.93 4.82 6.42 6.65 6.06 5.28 3.44 -10.11%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.00%
NAPS 1.33 1.34 1.34 1.32 1.31 1.30 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 710,680
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 68.15 65.75 63.63 63.04 62.05 63.30 63.45 4.86%
EPS 1.20 1.97 2.61 2.71 2.45 2.14 1.39 -9.30%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.5457 0.5467 0.5452 0.5375 0.5305 0.5263 0.5183 3.48%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.59 0.74 0.765 0.79 0.735 0.72 0.565 -
P/RPS 0.36 0.46 0.49 0.51 0.48 0.46 0.36 0.00%
P/EPS 20.13 15.34 11.92 11.87 12.13 13.62 16.44 14.41%
EY 4.97 6.52 8.39 8.42 8.24 7.34 6.08 -12.54%
DY 1.02 0.81 0.78 0.76 0.82 0.83 1.06 -2.52%
P/NAPS 0.44 0.55 0.57 0.60 0.56 0.55 0.44 0.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 -
Price 0.525 0.55 0.785 0.72 0.725 0.745 0.545 -
P/RPS 0.32 0.34 0.50 0.47 0.47 0.48 0.35 -5.78%
P/EPS 17.91 11.40 12.23 10.82 11.96 14.10 15.86 8.41%
EY 5.58 8.77 8.17 9.24 8.36 7.09 6.31 -7.84%
DY 1.14 1.09 0.76 0.83 0.83 0.81 1.10 2.40%
P/NAPS 0.39 0.41 0.59 0.55 0.55 0.57 0.43 -6.28%

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