[HIAPTEK] QoQ TTM Result on 31-Jan-2008 [#2]

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
TTM Result
Revenue	1,676,211	1,662,034	1,503,241	1,393,036	1,306,654	1,281,048	1,297,581	18.52%
YoY %	0.85%	10.56%	7.91%	6.61%	2.00%	-1.27%	-	-
Horiz. %	129.18%	128.09%	115.85%	107.36%	100.70%	98.73%	100.00%	-
PBT	197,547	199,374	123,694	85,892	86,106	100,785	115,182	43.04%
YoY %	-0.92%	61.18%	44.01%	-0.25%	-14.56%	-12.50%	-	-
Horiz. %	171.51%	173.09%	107.39%	74.57%	74.76%	87.50%	100.00%	-
Tax	-51,612	-45,096	-32,480	-24,201	-24,333	-29,388	-33,948	32.05%
YoY %	-14.45%	-38.84%	-34.21%	0.54%	17.20%	13.43%	-	-
Horiz. %	152.03%	132.84%	95.68%	71.29%	71.68%	86.57%	100.00%	-
NP	145,935	154,278	91,214	61,691	61,773	71,397	81,234	47.51%
YoY %	-5.41%	69.14%	47.86%	-0.13%	-13.48%	-12.11%	-	-
Horiz. %	179.65%	189.92%	112.29%	75.94%	76.04%	87.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,935	154,278	91,214	61,691	61,773	71,397	81,234	47.51%
YoY %	-5.41%	69.14%	47.86%	-0.13%	-13.48%	-12.11%	-	-
Horiz. %	179.65%	189.92%	112.29%	75.94%	76.04%	87.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.13%	22.62%	26.26%	28.18%	28.26%	29.16%	29.47%	-
YoY %	15.52%	-13.86%	-6.81%	-0.28%	-3.09%	-1.05%	-	-
Horiz. %	88.67%	76.76%	89.11%	95.62%	95.89%	98.95%	100.00%	-
Total Cost	1,530,276	1,507,756	1,412,027	1,331,345	1,244,881	1,209,651	1,216,347	16.45%
YoY %	1.49%	6.78%	6.06%	6.95%	2.91%	-0.55%	-	-
Horiz. %	125.81%	123.96%	116.09%	109.45%	102.35%	99.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	574,139	573,639	490,718	448,567	425,216	327,003	398,864	27.34%
YoY %	0.09%	16.90%	9.40%	5.49%	30.03%	-18.02%	-	-
Horiz. %	143.94%	143.82%	123.03%	112.46%	106.61%	81.98%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	9,777	9,777	8,175	8,175	8,175	8,175	4,876	58.67%
YoY %	0.00%	19.60%	0.00%	0.00%	0.00%	67.66%	-	-
Horiz. %	200.51%	200.51%	167.66%	167.66%	167.66%	167.66%	100.00%	-
Div Payout %	6.70%	6.34%	8.96%	13.25%	13.23%	11.45%	6.00%	-
YoY %	5.68%	-29.24%	-32.38%	0.15%	15.55%	90.83%	-	-
Horiz. %	111.67%	105.67%	149.33%	220.83%	220.50%	190.83%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	574,139	573,639	490,718	448,567	425,216	327,003	398,864	27.34%
YoY %	0.09%	16.90%	9.40%	5.49%	30.03%	-18.02%	-	-
Horiz. %	143.94%	143.82%	123.03%	112.46%	106.61%	81.98%	100.00%	-
NOSH	322,550	325,931	327,145	327,421	327,089	327,003	324,280	-0.35%
YoY %	-1.04%	-0.37%	-0.08%	0.10%	0.03%	0.84%	-	-
Horiz. %	99.47%	100.51%	100.88%	100.97%	100.87%	100.84%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	8.71%	9.28%	6.07%	4.43%	4.73%	5.57%	6.26%	-
YoY %	-6.14%	52.88%	37.02%	-6.34%	-15.08%	-11.02%	-	-
Horiz. %	139.14%	148.24%	96.96%	70.77%	75.56%	88.98%	100.00%	-
ROE	25.42%	26.89%	18.59%	13.75%	14.53%	21.83%	20.37%	-
YoY %	-5.47%	44.65%	35.20%	-5.37%	-33.44%	7.17%	-	-
Horiz. %	124.79%	132.01%	91.26%	67.50%	71.33%	107.17%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	519.67	509.93	459.50	425.46	399.48	391.75	400.14	18.94%
YoY %	1.91%	10.97%	8.00%	6.50%	1.97%	-2.10%	-	-
Horiz. %	129.87%	127.44%	114.83%	106.33%	99.84%	97.90%	100.00%	-
EPS	45.24	47.33	27.88	18.84	18.89	21.83	25.05	48.03%
YoY %	-4.42%	69.76%	47.98%	-0.26%	-13.47%	-12.85%	-	-
Horiz. %	180.60%	188.94%	111.30%	75.21%	75.41%	87.15%	100.00%	-
DPS	3.00	3.00	2.50	2.50	2.50	2.50	1.50	58.40%
YoY %	0.00%	20.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	200.00%	200.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	1.78	1.76	1.50	1.37	1.30	1.00	1.23	27.79%
YoY %	1.14%	17.33%	9.49%	5.38%	30.00%	-18.70%	-	-
Horiz. %	144.72%	143.09%	121.95%	111.38%	105.69%	81.30%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 327,421
RPS	96.04	95.23	86.13	79.82	74.87	73.40	74.35	18.51%
YoY %	0.85%	10.57%	7.91%	6.61%	2.00%	-1.28%	-	-
Horiz. %	129.17%	128.08%	115.84%	107.36%	100.70%	98.72%	100.00%	-
EPS	8.36	8.84	5.23	3.53	3.54	4.09	4.65	47.59%
YoY %	-5.43%	69.02%	48.16%	-0.28%	-13.45%	-12.04%	-	-
Horiz. %	179.78%	190.11%	112.47%	75.91%	76.13%	87.96%	100.00%	-
DPS	0.56	0.56	0.47	0.47	0.47	0.47	0.28	58.40%
YoY %	0.00%	19.15%	0.00%	0.00%	0.00%	67.86%	-	-
Horiz. %	200.00%	200.00%	167.86%	167.86%	167.86%	167.86%	100.00%	-
NAPS	0.329	0.3287	0.2812	0.257	0.2436	0.1874	0.2285	27.36%
YoY %	0.09%	16.89%	9.42%	5.50%	29.99%	-17.99%	-	-
Horiz. %	143.98%	143.85%	123.06%	112.47%	106.61%	82.01%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	0.68	1.58	1.68	1.88	1.76	2.38	2.17	-
P/RPS	0.13	0.31	0.37	0.44	0.44	0.61	0.54	-61.13%
YoY %	-58.06%	-16.22%	-15.91%	0.00%	-27.87%	12.96%	-	-
Horiz. %	24.07%	57.41%	68.52%	81.48%	81.48%	112.96%	100.00%	-
P/EPS	1.50	3.34	6.03	9.98	9.32	10.90	8.66	-68.76%
YoY %	-55.09%	-44.61%	-39.58%	7.08%	-14.50%	25.87%	-	-
Horiz. %	17.32%	38.57%	69.63%	115.24%	107.62%	125.87%	100.00%	-
EY	66.54	29.96	16.60	10.02	10.73	9.17	11.54	219.84%
YoY %	122.10%	80.48%	65.67%	-6.62%	17.01%	-20.54%	-	-
Horiz. %	576.60%	259.62%	143.85%	86.83%	92.98%	79.46%	100.00%	-
DY	4.41	1.90	1.49	1.33	1.42	1.05	0.69	242.46%
YoY %	132.11%	27.52%	12.03%	-6.34%	35.24%	52.17%	-	-
Horiz. %	639.13%	275.36%	215.94%	192.75%	205.80%	152.17%	100.00%	-
P/NAPS	0.38	0.90	1.12	1.37	1.35	2.38	1.76	-63.84%
YoY %	-57.78%	-19.64%	-18.25%	1.48%	-43.28%	35.23%	-	-
Horiz. %	21.59%	51.14%	63.64%	77.84%	76.70%	135.23%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	03/12/08	29/09/08	25/07/08	24/03/08	13/12/07	27/09/07	27/06/07	-
Price	0.64	1.07	1.59	1.60	1.75	1.83	2.09	-
P/RPS	0.12	0.21	0.35	0.38	0.44	0.47	0.52	-62.20%
YoY %	-42.86%	-40.00%	-7.89%	-13.64%	-6.38%	-9.62%	-	-
Horiz. %	23.08%	40.38%	67.31%	73.08%	84.62%	90.38%	100.00%	-
P/EPS	1.41	2.26	5.70	8.49	9.27	8.38	8.34	-69.25%
YoY %	-37.61%	-60.35%	-32.86%	-8.41%	10.62%	0.48%	-	-
Horiz. %	16.91%	27.10%	68.35%	101.80%	111.15%	100.48%	100.00%	-
EY	70.69	44.24	17.54	11.78	10.79	11.93	11.99	224.60%
YoY %	59.79%	152.22%	48.90%	9.18%	-9.56%	-0.50%	-	-
Horiz. %	589.57%	368.97%	146.29%	98.25%	89.99%	99.50%	100.00%	-
DY	4.69	2.80	1.57	1.56	1.43	1.37	0.72	246.81%
YoY %	67.50%	78.34%	0.64%	9.09%	4.38%	90.28%	-	-
Horiz. %	651.39%	388.89%	218.06%	216.67%	198.61%	190.28%	100.00%	-
P/NAPS	0.36	0.61	1.06	1.17	1.35	1.83	1.70	-64.30%
YoY %	-40.98%	-42.45%	-9.40%	-13.33%	-26.23%	7.65%	-	-
Horiz. %	21.18%	35.88%	62.35%	68.82%	79.41%	107.65%	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