[HIAPTEK] QoQ TTM Result on 30-Apr-2017 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 99.74%
YoY- 136.21%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,086,377 1,053,024 1,073,657 1,105,918 1,093,846 1,099,811 1,138,061 -3.04%
PBT -40,634 -57,155 -74,820 82,393 53,206 16,559 -24,617 39.54%
Tax -18,984 -28,970 -28,341 -39,989 -32,218 -22,655 -17,556 5.33%
NP -59,618 -86,125 -103,161 42,404 20,988 -6,096 -42,173 25.87%
-
NP to SH -59,337 -85,981 -102,977 42,765 21,410 -5,299 -41,561 26.71%
-
Tax Rate - - - 48.53% 60.55% 136.81% - -
Total Cost 1,145,995 1,139,149 1,176,818 1,063,514 1,072,858 1,105,907 1,180,234 -1.93%
-
Net Worth 854,899 821,458 802,606 940,287 923,946 971,685 916,598 -4.52%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - 3,872 3,872 3,872 - -
Div Payout % - - - 9.06% 18.09% 0.00% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 854,899 821,458 802,606 940,287 923,946 971,685 916,598 -4.52%
NOSH 1,329,668 1,303,902 1,294,525 1,288,064 1,301,333 1,368,571 1,290,983 1.98%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -5.49% -8.18% -9.61% 3.83% 1.92% -0.55% -3.71% -
ROE -6.94% -10.47% -12.83% 4.55% 2.32% -0.55% -4.53% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 82.60 80.76 82.94 85.86 84.06 80.36 88.15 -4.23%
EPS -4.51 -6.59 -7.95 3.32 1.65 -0.39 -3.22 25.10%
DPS 0.00 0.00 0.00 0.30 0.30 0.28 0.00 -
NAPS 0.65 0.63 0.62 0.73 0.71 0.71 0.71 -5.70%
Adjusted Per Share Value based on latest NOSH - 1,288,064
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 62.25 60.34 61.52 63.37 62.67 63.02 65.21 -3.04%
EPS -3.40 -4.93 -5.90 2.45 1.23 -0.30 -2.38 26.76%
DPS 0.00 0.00 0.00 0.22 0.22 0.22 0.00 -
NAPS 0.4898 0.4707 0.4599 0.5388 0.5294 0.5568 0.5252 -4.53%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.50 0.425 0.39 0.315 0.295 0.345 0.285 -
P/RPS 0.61 0.53 0.47 0.37 0.35 0.43 0.32 53.55%
P/EPS -11.08 -6.45 -4.90 9.49 17.93 -89.10 -8.85 16.11%
EY -9.02 -15.52 -20.40 10.54 5.58 -1.12 -11.30 -13.91%
DY 0.00 0.00 0.00 0.95 1.01 0.82 0.00 -
P/NAPS 0.77 0.67 0.63 0.43 0.42 0.49 0.40 54.56%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 15/12/17 28/09/17 29/06/17 23/03/17 15/12/16 04/10/16 -
Price 0.42 0.42 0.425 0.365 0.375 0.30 0.32 -
P/RPS 0.51 0.52 0.51 0.43 0.45 0.37 0.36 26.05%
P/EPS -9.31 -6.37 -5.34 10.99 22.79 -77.48 -9.94 -4.25%
EY -10.74 -15.70 -18.72 9.10 4.39 -1.29 -10.06 4.44%
DY 0.00 0.00 0.00 0.82 0.79 0.94 0.00 -
P/NAPS 0.65 0.67 0.69 0.50 0.53 0.42 0.45 27.69%

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