[HIAPTEK] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -12.11%
YoY- 121.78%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,503,241 1,393,036 1,306,654 1,281,048 1,297,581 1,241,440 1,099,730 23.19%
PBT 123,694 85,892 86,106 100,785 115,182 105,341 67,029 50.50%
Tax -32,480 -24,201 -24,333 -29,388 -33,948 -29,684 -19,991 38.24%
NP 91,214 61,691 61,773 71,397 81,234 75,657 47,038 55.56%
-
NP to SH 91,214 61,691 61,773 71,397 81,234 75,657 47,038 55.56%
-
Tax Rate 26.26% 28.18% 28.26% 29.16% 29.47% 28.18% 29.82% -
Total Cost 1,412,027 1,331,345 1,244,881 1,209,651 1,216,347 1,165,783 1,052,692 21.64%
-
Net Worth 490,718 448,567 425,216 327,003 398,864 386,051 360,085 22.94%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 8,175 8,175 8,175 8,175 4,876 8,129 8,129 0.37%
Div Payout % 8.96% 13.25% 13.23% 11.45% 6.00% 10.75% 17.28% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 490,718 448,567 425,216 327,003 398,864 386,051 360,085 22.94%
NOSH 327,145 327,421 327,089 327,003 324,280 324,413 324,401 0.56%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.07% 4.43% 4.73% 5.57% 6.26% 6.09% 4.28% -
ROE 18.59% 13.75% 14.53% 21.83% 20.37% 19.60% 13.06% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 459.50 425.46 399.48 391.75 400.14 382.67 339.00 22.50%
EPS 27.88 18.84 18.89 21.83 25.05 23.32 14.50 54.68%
DPS 2.50 2.50 2.50 2.50 1.50 2.50 2.50 0.00%
NAPS 1.50 1.37 1.30 1.00 1.23 1.19 1.11 22.25%
Adjusted Per Share Value based on latest NOSH - 327,003
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 86.13 79.82 74.87 73.40 74.35 71.13 63.01 23.19%
EPS 5.23 3.53 3.54 4.09 4.65 4.33 2.70 55.45%
DPS 0.47 0.47 0.47 0.47 0.28 0.47 0.47 0.00%
NAPS 0.2812 0.257 0.2436 0.1874 0.2285 0.2212 0.2063 22.95%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.68 1.88 1.76 2.38 2.17 1.73 1.18 -
P/RPS 0.37 0.44 0.44 0.61 0.54 0.45 0.35 3.77%
P/EPS 6.03 9.98 9.32 10.90 8.66 7.42 8.14 -18.14%
EY 16.60 10.02 10.73 9.17 11.54 13.48 12.29 22.21%
DY 1.49 1.33 1.42 1.05 0.69 1.45 2.12 -20.96%
P/NAPS 1.12 1.37 1.35 2.38 1.76 1.45 1.06 3.74%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 -
Price 1.59 1.60 1.75 1.83 2.09 1.90 1.32 -
P/RPS 0.35 0.38 0.44 0.47 0.52 0.50 0.39 -6.96%
P/EPS 5.70 8.49 9.27 8.38 8.34 8.15 9.10 -26.81%
EY 17.54 11.78 10.79 11.93 11.99 12.27 10.98 36.69%
DY 1.57 1.56 1.43 1.37 0.72 1.32 1.89 -11.64%
P/NAPS 1.06 1.17 1.35 1.83 1.70 1.60 1.19 -7.42%

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