[HIAPTEK] QoQ TTM Result on 31-Jan-2005 [#2]

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
TTM Result
Revenue	731,048	755,995	764,213	809,273	747,423	685,848	635,838	9.72%
YoY %	-3.30%	-1.08%	-5.57%	8.28%	8.98%	7.87%	-	-
Horiz. %	114.97%	118.90%	120.19%	127.28%	117.55%	107.87%	100.00%	-
PBT	44,726	54,959	65,371	72,329	66,969	57,628	47,412	-3.80%
YoY %	-18.62%	-15.93%	-9.62%	8.00%	16.21%	21.55%	-	-
Horiz. %	94.33%	115.92%	137.88%	152.55%	141.25%	121.55%	100.00%	-
Tax	-12,669	-17,045	-20,018	-21,532	-19,144	-16,282	-13,527	-4.26%
YoY %	25.67%	14.85%	7.03%	-12.47%	-17.58%	-20.37%	-	-
Horiz. %	93.66%	126.01%	147.99%	159.18%	141.52%	120.37%	100.00%	-
NP	32,057	37,914	45,353	50,797	47,825	41,346	33,885	-3.61%
YoY %	-15.45%	-16.40%	-10.72%	6.21%	15.67%	22.02%	-	-
Horiz. %	94.61%	111.89%	133.84%	149.91%	141.14%	122.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,057	37,914	45,353	50,797	47,825	41,346	33,885	-3.61%
YoY %	-15.45%	-16.40%	-10.72%	6.21%	15.67%	22.02%	-	-
Horiz. %	94.61%	111.89%	133.84%	149.91%	141.14%	122.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.33%	31.01%	30.62%	29.77%	28.59%	28.25%	28.53%	-
YoY %	-8.64%	1.27%	2.86%	4.13%	1.20%	-0.98%	-	-
Horiz. %	99.30%	108.69%	107.33%	104.35%	100.21%	99.02%	100.00%	-
Total Cost	698,991	718,081	718,860	758,476	699,598	644,502	601,953	10.44%
YoY %	-2.66%	-0.11%	-5.22%	8.42%	8.55%	7.07%	-	-
Horiz. %	116.12%	119.29%	119.42%	126.00%	116.22%	107.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,689	314,923	310,680	307,865	297,943	288,107	278,249	9.66%
YoY %	1.51%	1.37%	0.91%	3.33%	3.41%	3.54%	-	-
Horiz. %	114.89%	113.18%	111.66%	110.64%	107.08%	103.54%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	8,185	8,185	8,179	3,273	8,192	8,192	4,918	40.30%
YoY %	0.00%	0.07%	149.89%	-60.05%	0.00%	66.57%	-	-
Horiz. %	166.43%	166.43%	166.31%	66.55%	166.57%	166.57%	100.00%	-
Div Payout %	25.54%	21.59%	18.04%	6.45%	17.13%	19.82%	14.52%	-
YoY %	18.30%	19.68%	179.69%	-62.35%	-13.57%	36.50%	-	-
Horiz. %	175.90%	148.69%	124.24%	44.42%	117.98%	136.50%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	319,689	314,923	310,680	307,865	297,943	288,107	278,249	9.66%
YoY %	1.51%	1.37%	0.91%	3.33%	3.41%	3.54%	-	-
Horiz. %	114.89%	113.18%	111.66%	110.64%	107.08%	103.54%	100.00%	-
NOSH	326,213	328,045	327,032	327,517	327,410	327,394	327,352	-0.23%
YoY %	-0.56%	0.31%	-0.15%	0.03%	0.00%	0.01%	-	-
Horiz. %	99.65%	100.21%	99.90%	100.05%	100.02%	100.01%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	4.39%	5.02%	5.93%	6.28%	6.40%	6.03%	5.33%	-
YoY %	-12.55%	-15.35%	-5.57%	-1.88%	6.14%	13.13%	-	-
Horiz. %	82.36%	94.18%	111.26%	117.82%	120.08%	113.13%	100.00%	-
ROE	10.03%	12.04%	14.60%	16.50%	16.05%	14.35%	12.18%	-
YoY %	-16.69%	-17.53%	-11.52%	2.80%	11.85%	17.82%	-	-
Horiz. %	82.35%	98.85%	119.87%	135.47%	131.77%	117.82%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	224.10	230.45	233.68	247.09	228.28	209.49	194.24	9.97%
YoY %	-2.76%	-1.38%	-5.43%	8.24%	8.97%	7.85%	-	-
Horiz. %	115.37%	118.64%	120.30%	127.21%	117.52%	107.85%	100.00%	-
EPS	9.83	11.56	13.87	15.51	14.61	12.63	10.35	-3.36%
YoY %	-14.97%	-16.65%	-10.57%	6.16%	15.68%	22.03%	-	-
Horiz. %	94.98%	111.69%	134.01%	149.86%	141.16%	122.03%	100.00%	-
DPS	2.50	2.50	2.50	1.00	2.50	2.50	1.50	40.44%
YoY %	0.00%	0.00%	150.00%	-60.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	66.67%	166.67%	166.67%	100.00%	-
NAPS	0.98	0.96	0.95	0.94	0.91	0.88	0.85	9.92%
YoY %	2.08%	1.05%	1.06%	3.30%	3.41%	3.53%	-	-
Horiz. %	115.29%	112.94%	111.76%	110.59%	107.06%	103.53%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 327,517
RPS	41.89	43.32	43.79	46.37	42.83	39.30	36.43	9.72%
YoY %	-3.30%	-1.07%	-5.56%	8.27%	8.98%	7.88%	-	-
Horiz. %	114.99%	118.91%	120.20%	127.29%	117.57%	107.88%	100.00%	-
EPS	1.84	2.17	2.60	2.91	2.74	2.37	1.94	-3.45%
YoY %	-15.21%	-16.54%	-10.65%	6.20%	15.61%	22.16%	-	-
Horiz. %	94.85%	111.86%	134.02%	150.00%	141.24%	122.16%	100.00%	-
DPS	0.47	0.47	0.47	0.19	0.47	0.47	0.28	41.10%
YoY %	0.00%	0.00%	147.37%	-59.57%	0.00%	67.86%	-	-
Horiz. %	167.86%	167.86%	167.86%	67.86%	167.86%	167.86%	100.00%	-
NAPS	0.1832	0.1804	0.178	0.1764	0.1707	0.1651	0.1594	9.69%
YoY %	1.55%	1.35%	0.91%	3.34%	3.39%	3.58%	-	-
Horiz. %	114.93%	113.17%	111.67%	110.66%	107.09%	103.58%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	0.88	1.27	1.50	1.54	1.14	1.02	1.09	-
P/RPS	0.39	0.55	0.64	0.62	0.50	0.49	0.56	-21.37%
YoY %	-29.09%	-14.06%	3.23%	24.00%	2.04%	-12.50%	-	-
Horiz. %	69.64%	98.21%	114.29%	110.71%	89.29%	87.50%	100.00%	-
P/EPS	8.95	10.99	10.82	9.93	7.80	8.08	10.53	-10.24%
YoY %	-18.56%	1.57%	8.96%	27.31%	-3.47%	-23.27%	-	-
Horiz. %	85.00%	104.37%	102.75%	94.30%	74.07%	76.73%	100.00%	-
EY	11.17	9.10	9.25	10.07	12.81	12.38	9.50	11.36%
YoY %	22.75%	-1.62%	-8.14%	-21.39%	3.47%	30.32%	-	-
Horiz. %	117.58%	95.79%	97.37%	106.00%	134.84%	130.32%	100.00%	-
DY	2.84	1.97	1.67	0.65	2.19	2.45	1.38	61.58%
YoY %	44.16%	17.96%	156.92%	-70.32%	-10.61%	77.54%	-	-
Horiz. %	205.80%	142.75%	121.01%	47.10%	158.70%	177.54%	100.00%	-
P/NAPS	0.90	1.32	1.58	1.64	1.25	1.16	1.28	-20.87%
YoY %	-31.82%	-16.46%	-3.66%	31.20%	7.76%	-9.38%	-	-
Horiz. %	70.31%	103.12%	123.44%	128.12%	97.66%	90.62%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	12/12/05	27/09/05	21/06/05	24/03/05	14/12/04	14/09/04	15/06/04	-
Price	0.69	0.98	1.35	1.41	1.36	1.07	1.04	-
P/RPS	0.31	0.43	0.58	0.57	0.60	0.51	0.54	-30.85%
YoY %	-27.91%	-25.86%	1.75%	-5.00%	17.65%	-5.56%	-	-
Horiz. %	57.41%	79.63%	107.41%	105.56%	111.11%	94.44%	100.00%	-
P/EPS	7.02	8.48	9.73	9.09	9.31	8.47	10.05	-21.22%
YoY %	-17.22%	-12.85%	7.04%	-2.36%	9.92%	-15.72%	-	-
Horiz. %	69.85%	84.38%	96.82%	90.45%	92.64%	84.28%	100.00%	-
EY	14.24	11.79	10.27	11.00	10.74	11.80	9.95	26.91%
YoY %	20.78%	14.80%	-6.64%	2.42%	-8.98%	18.59%	-	-
Horiz. %	143.12%	118.49%	103.22%	110.55%	107.94%	118.59%	100.00%	-
DY	3.62	2.55	1.85	0.71	1.84	2.34	1.44	84.57%
YoY %	41.96%	37.84%	160.56%	-61.41%	-21.37%	62.50%	-	-
Horiz. %	251.39%	177.08%	128.47%	49.31%	127.78%	162.50%	100.00%	-
P/NAPS	0.70	1.02	1.42	1.50	1.49	1.22	1.22	-30.88%
YoY %	-31.37%	-28.17%	-5.33%	0.67%	22.13%	0.00%	-	-
Horiz. %	57.38%	83.61%	116.39%	122.95%	122.13%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos