[HIAPTEK] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 14.71%
YoY- 342.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,147,500 1,110,490 1,100,257 1,082,868 1,104,725 1,107,318 1,124,958 1.32%
PBT 37,752 49,851 56,633 57,112 49,015 34,228 18,817 58.87%
Tax -3,400 -4,286 -9,351 -14,280 -11,677 -9,936 -6,687 -36.21%
NP 34,352 45,565 47,282 42,832 37,338 24,292 12,130 99.78%
-
NP to SH 34,353 45,565 47,282 42,832 37,338 24,292 12,130 99.79%
-
Tax Rate 9.01% 8.60% 16.51% 25.00% 23.82% 29.03% 35.54% -
Total Cost 1,113,148 1,064,925 1,052,975 1,040,036 1,067,387 1,083,026 1,112,828 0.01%
-
Net Worth 954,080 951,489 938,098 925,902 918,492 904,630 891,181 4.63%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 4,260 4,260 4,240 4,240 4,240 4,240 4,120 2.24%
Div Payout % 12.40% 9.35% 8.97% 9.90% 11.36% 17.46% 33.97% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 954,080 951,489 938,098 925,902 918,492 904,630 891,181 4.63%
NOSH 711,999 710,066 710,680 706,796 706,532 706,742 707,286 0.44%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.99% 4.10% 4.30% 3.96% 3.38% 2.19% 1.08% -
ROE 3.60% 4.79% 5.04% 4.63% 4.07% 2.69% 1.36% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 161.17 156.39 154.82 153.21 156.36 156.68 159.05 0.88%
EPS 4.82 6.42 6.65 6.06 5.28 3.44 1.72 98.39%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.58 2.27%
NAPS 1.34 1.34 1.32 1.31 1.30 1.28 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 706,796
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 65.81 63.69 63.10 62.10 63.36 63.51 64.52 1.32%
EPS 1.97 2.61 2.71 2.46 2.14 1.39 0.70 98.95%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.5472 0.5457 0.538 0.531 0.5268 0.5188 0.5111 4.64%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.74 0.765 0.79 0.735 0.72 0.565 0.41 -
P/RPS 0.46 0.49 0.51 0.48 0.46 0.36 0.26 46.12%
P/EPS 15.34 11.92 11.87 12.13 13.62 16.44 23.91 -25.55%
EY 6.52 8.39 8.42 8.24 7.34 6.08 4.18 34.38%
DY 0.81 0.78 0.76 0.82 0.83 1.06 1.42 -31.14%
P/NAPS 0.55 0.57 0.60 0.56 0.55 0.44 0.33 40.44%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 -
Price 0.55 0.785 0.72 0.725 0.745 0.545 0.52 -
P/RPS 0.34 0.50 0.47 0.47 0.48 0.35 0.33 2.00%
P/EPS 11.40 12.23 10.82 11.96 14.10 15.86 30.32 -47.81%
EY 8.77 8.17 9.24 8.36 7.09 6.31 3.30 91.52%
DY 1.09 0.76 0.83 0.83 0.81 1.10 1.12 -1.78%
P/NAPS 0.41 0.59 0.55 0.55 0.57 0.43 0.41 0.00%

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
Post a Comment