[HIAPTEK] QoQ TTM Result on 31-Jan-2010 [#2]

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
TTM Result
Revenue	1,030,174	1,065,313	1,123,302	1,107,407	1,123,267	1,159,325	1,340,777	-16.07%
YoY %	-3.30%	-5.16%	1.44%	-1.41%	-3.11%	-13.53%	-	-
Horiz. %	76.83%	79.45%	83.78%	82.59%	83.78%	86.47%	100.00%	-
PBT	44,595	67,655	96,155	55,944	39,505	31,566	76,611	-30.21%
YoY %	-34.08%	-29.64%	71.88%	41.61%	25.15%	-58.80%	-	-
Horiz. %	58.21%	88.31%	125.51%	73.02%	51.57%	41.20%	100.00%	-
Tax	-12,822	-17,147	-10,401	10,906	16,219	11,795	-8,699	29.42%
YoY %	25.22%	-64.86%	-195.37%	-32.76%	37.51%	235.59%	-	-
Horiz. %	147.40%	197.11%	119.57%	-125.37%	-186.45%	-135.59%	100.00%	-
NP	31,773	50,508	85,754	66,850	55,724	43,361	67,912	-39.65%
YoY %	-37.09%	-41.10%	28.28%	19.97%	28.51%	-36.15%	-	-
Horiz. %	46.79%	74.37%	126.27%	98.44%	82.05%	63.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,353	50,677	85,754	66,850	55,724	43,361	67,912	-38.92%
YoY %	-36.16%	-40.90%	28.28%	19.97%	28.51%	-36.15%	-	-
Horiz. %	47.64%	74.62%	126.27%	98.44%	82.05%	63.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.75%	25.34%	10.82%	-19.49%	-41.06%	-37.37%	11.35%	-
YoY %	13.46%	134.20%	155.52%	52.53%	-9.87%	-429.25%	-	-
Horiz. %	253.30%	223.26%	95.33%	-171.72%	-361.76%	-329.25%	100.00%	-
Total Cost	998,401	1,014,805	1,037,548	1,040,557	1,067,543	1,115,964	1,272,865	-14.91%
YoY %	-1.62%	-2.19%	-0.29%	-2.53%	-4.34%	-12.33%	-	-
Horiz. %	78.44%	79.73%	81.51%	81.75%	83.87%	87.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	680,166	682,435	634,121	621,052	618,470	598,937	556,133	14.32%
YoY %	-0.33%	7.62%	2.10%	0.42%	3.26%	7.70%	-	-
Horiz. %	122.30%	122.71%	114.02%	111.67%	111.21%	107.70%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Dividend
Div	4,828	4,828	4,830	4,830	4,830	4,830	9,777	-37.44%
YoY %	0.00%	-0.04%	0.00%	0.00%	0.00%	-50.60%	-	-
Horiz. %	49.38%	49.38%	49.40%	49.40%	49.40%	49.40%	100.00%	-
Div Payout %	14.92%	9.53%	5.63%	7.23%	8.67%	11.14%	14.40%	-
YoY %	56.56%	69.27%	-22.13%	-16.61%	-22.17%	-22.64%	-	-
Horiz. %	103.61%	66.18%	39.10%	50.21%	60.21%	77.36%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Equity
Net Worth	680,166	682,435	634,121	621,052	618,470	598,937	556,133	14.32%
YoY %	-0.33%	7.62%	2.10%	0.42%	3.26%	7.70%	-	-
Horiz. %	122.30%	122.71%	114.02%	111.67%	111.21%	107.70%	100.00%	-
NOSH	320,833	321,903	321,889	321,788	322,120	322,009	323,333	-0.51%
YoY %	-0.33%	0.00%	0.03%	-0.10%	0.03%	-0.41%	-	-
Horiz. %	99.23%	99.56%	99.55%	99.52%	99.62%	99.59%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Ratio Analysis
NP Margin	3.08%	4.74%	7.63%	6.04%	4.96%	3.74%	5.07%	-
YoY %	-35.02%	-37.88%	26.32%	21.77%	32.62%	-26.23%	-	-
Horiz. %	60.75%	93.49%	150.49%	119.13%	97.83%	73.77%	100.00%	-
ROE	4.76%	7.43%	13.52%	10.76%	9.01%	7.24%	12.21%	-
YoY %	-35.94%	-45.04%	25.65%	19.42%	24.45%	-40.70%	-	-
Horiz. %	38.98%	60.85%	110.73%	88.12%	73.79%	59.30%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Per Share
RPS	321.09	330.94	348.97	344.14	348.71	360.03	414.67	-15.63%
YoY %	-2.98%	-5.17%	1.40%	-1.31%	-3.14%	-13.18%	-	-
Horiz. %	77.43%	79.81%	84.16%	82.99%	84.09%	86.82%	100.00%	-
EPS	10.08	15.74	26.64	20.77	17.30	13.47	21.00	-38.61%
YoY %	-35.96%	-40.92%	28.26%	20.06%	28.43%	-35.86%	-	-
Horiz. %	48.00%	74.95%	126.86%	98.90%	82.38%	64.14%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	1.50	3.00	-36.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	2.12	2.12	1.97	1.93	1.92	1.86	1.72	14.91%
YoY %	0.00%	7.61%	2.07%	0.52%	3.23%	8.14%	-	-
Horiz. %	123.26%	123.26%	114.53%	112.21%	111.63%	108.14%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 321,788
RPS	59.03	61.04	64.36	63.45	64.36	66.43	76.82	-16.06%
YoY %	-3.29%	-5.16%	1.43%	-1.41%	-3.12%	-13.53%	-	-
Horiz. %	76.84%	79.46%	83.78%	82.60%	83.78%	86.47%	100.00%	-
EPS	1.85	2.90	4.91	3.83	3.19	2.48	3.89	-38.98%
YoY %	-36.21%	-40.94%	28.20%	20.06%	28.63%	-36.25%	-	-
Horiz. %	47.56%	74.55%	126.22%	98.46%	82.01%	63.75%	100.00%	-
DPS	0.28	0.28	0.28	0.28	0.28	0.28	0.56	-36.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	0.3897	0.391	0.3633	0.3558	0.3544	0.3432	0.3187	14.30%
YoY %	-0.33%	7.62%	2.11%	0.40%	3.26%	7.69%	-	-
Horiz. %	122.28%	122.69%	113.99%	111.64%	111.20%	107.69%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	-
Price	1.29	1.26	1.39	1.39	1.38	1.00	0.74	-
P/RPS	0.40	0.38	0.40	0.40	0.40	0.28	0.18	70.04%
YoY %	5.26%	-5.00%	0.00%	0.00%	42.86%	55.56%	-	-
Horiz. %	222.22%	211.11%	222.22%	222.22%	222.22%	155.56%	100.00%	-
P/EPS	12.79	8.00	5.22	6.69	7.98	7.43	3.52	135.79%
YoY %	59.87%	53.26%	-21.97%	-16.17%	7.40%	111.08%	-	-
Horiz. %	363.35%	227.27%	148.30%	190.06%	226.70%	211.08%	100.00%	-
EY	7.82	12.49	19.17	14.95	12.54	13.47	28.38	-57.55%
YoY %	-37.39%	-34.85%	28.23%	19.22%	-6.90%	-52.54%	-	-
Horiz. %	27.55%	44.01%	67.55%	52.68%	44.19%	47.46%	100.00%	-
DY	1.16	1.19	1.08	1.08	1.09	1.50	4.05	-56.44%
YoY %	-2.52%	10.19%	0.00%	-0.92%	-27.33%	-62.96%	-	-
Horiz. %	28.64%	29.38%	26.67%	26.67%	26.91%	37.04%	100.00%	-
P/NAPS	0.61	0.59	0.71	0.72	0.72	0.54	0.43	26.17%
YoY %	3.39%	-16.90%	-1.39%	0.00%	33.33%	25.58%	-	-
Horiz. %	141.86%	137.21%	165.12%	167.44%	167.44%	125.58%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	14/12/10	30/09/10	30/06/10	30/03/10	16/12/09	29/09/09	30/06/09	-
Price	1.19	1.31	1.29	1.44	1.44	1.11	0.95	-
P/RPS	0.37	0.40	0.37	0.42	0.41	0.31	0.23	37.17%
YoY %	-7.50%	8.11%	-11.90%	2.44%	32.26%	34.78%	-	-
Horiz. %	160.87%	173.91%	160.87%	182.61%	178.26%	134.78%	100.00%	-
P/EPS	11.80	8.32	4.84	6.93	8.32	8.24	4.52	89.26%
YoY %	41.83%	71.90%	-30.16%	-16.71%	0.97%	82.30%	-	-
Horiz. %	261.06%	184.07%	107.08%	153.32%	184.07%	182.30%	100.00%	-
EY	8.47	12.02	20.65	14.43	12.01	12.13	22.11	-47.16%
YoY %	-29.53%	-41.79%	43.10%	20.15%	-0.99%	-45.14%	-	-
Horiz. %	38.31%	54.36%	93.40%	65.26%	54.32%	54.86%	100.00%	-
DY	1.26	1.15	1.16	1.04	1.04	1.35	3.16	-45.73%
YoY %	9.57%	-0.86%	11.54%	0.00%	-22.96%	-57.28%	-	-
Horiz. %	39.87%	36.39%	36.71%	32.91%	32.91%	42.72%	100.00%	-
P/NAPS	0.56	0.62	0.65	0.75	0.75	0.60	0.55	1.20%
YoY %	-9.68%	-4.62%	-13.33%	0.00%	25.00%	9.09%	-	-
Horiz. %	101.82%	112.73%	118.18%	136.36%	136.36%	109.09%	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