[HIAPTEK] QoQ TTM Result on 30-Apr-2015 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -89.4%
YoY- -95.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 1,241,514 1,267,535 1,257,618 1,227,788 1,189,481 1,147,500 1,110,490 7.69%
PBT -124,434 -107,228 -66,440 7,080 23,581 37,752 49,851 -
Tax -9,519 -9,632 -10,361 -4,859 -2,599 -3,400 -4,286 69.97%
NP -133,953 -116,860 -76,801 2,221 20,982 34,352 45,565 -
-
NP to SH -133,871 -117,153 -77,085 2,225 20,986 34,353 45,565 -
-
Tax Rate - - - 68.63% 11.02% 9.01% 8.60% -
Total Cost 1,375,467 1,384,395 1,334,419 1,225,567 1,168,499 1,113,148 1,064,925 18.54%
-
Net Worth 812,428 834,241 869,823 937,923 952,436 954,080 951,489 -9.97%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 2,138 2,138 2,138 4,260 4,260 4,260 4,260 -36.76%
Div Payout % 0.00% 0.00% 0.00% 191.48% 20.30% 12.40% 9.35% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 812,428 834,241 869,823 937,923 952,436 954,080 951,489 -9.97%
NOSH 712,656 713,026 712,969 710,547 716,117 711,999 710,066 0.24%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -10.79% -9.22% -6.11% 0.18% 1.76% 2.99% 4.10% -
ROE -16.48% -14.04% -8.86% 0.24% 2.20% 3.60% 4.79% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 174.21 177.77 176.39 172.79 166.10 161.17 156.39 7.43%
EPS -18.78 -16.43 -10.81 0.31 2.93 4.82 6.42 -
DPS 0.30 0.30 0.30 0.60 0.60 0.60 0.60 -36.92%
NAPS 1.14 1.17 1.22 1.32 1.33 1.34 1.34 -10.18%
Adjusted Per Share Value based on latest NOSH - 710,547
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 71.37 72.86 72.29 70.58 68.38 65.96 63.84 7.69%
EPS -7.70 -6.73 -4.43 0.13 1.21 1.97 2.62 -
DPS 0.12 0.12 0.12 0.24 0.24 0.24 0.24 -36.92%
NAPS 0.467 0.4796 0.50 0.5392 0.5475 0.5484 0.547 -9.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.205 0.295 0.37 0.515 0.59 0.74 0.765 -
P/RPS 0.12 0.17 0.21 0.30 0.36 0.46 0.49 -60.75%
P/EPS -1.09 -1.80 -3.42 164.46 20.13 15.34 11.92 -
EY -91.63 -55.70 -29.22 0.61 4.97 6.52 8.39 -
DY 1.46 1.02 0.81 1.17 1.02 0.81 0.78 51.70%
P/NAPS 0.18 0.25 0.30 0.39 0.44 0.55 0.57 -53.52%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 15/12/15 30/09/15 29/06/15 26/03/15 17/12/14 26/09/14 -
Price 0.305 0.265 0.26 0.415 0.525 0.55 0.785 -
P/RPS 0.18 0.15 0.15 0.24 0.32 0.34 0.50 -49.29%
P/EPS -1.62 -1.61 -2.40 132.53 17.91 11.40 12.23 -
EY -61.59 -62.00 -41.58 0.75 5.58 8.77 8.17 -
DY 0.98 1.13 1.15 1.45 1.14 1.09 0.76 18.41%
P/NAPS 0.27 0.23 0.21 0.31 0.39 0.41 0.59 -40.53%

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