[HIAPTEK] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -52.72%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 1,124,958 1,120,976 1,092,891 1,115,888 1,098,872 1,059,958 1,051,903 4.58%
PBT 18,817 16,003 12,973 20,941 32,029 30,888 35,140 -34.08%
Tax -6,687 -5,873 -3,845 -5,316 1,533 564 -525 446.24%
NP 12,130 10,130 9,128 15,625 33,562 31,452 34,615 -50.32%
-
NP to SH 12,130 9,670 9,485 16,579 35,065 33,824 36,683 -52.21%
-
Tax Rate 35.54% 36.70% 29.64% 25.39% -4.79% -1.83% 1.49% -
Total Cost 1,112,828 1,110,846 1,083,763 1,100,263 1,065,310 1,028,506 1,017,288 6.17%
-
Net Worth 891,181 893,000 905,357 858,333 957,063 536,335 723,928 14.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 4,120 4,120 4,120 4,120 4,825 4,825 4,825 -10.00%
Div Payout % 33.97% 42.61% 43.44% 24.85% 13.76% 14.27% 13.16% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 891,181 893,000 905,357 858,333 957,063 536,335 723,928 14.87%
NOSH 707,286 714,400 724,285 686,666 708,936 400,249 321,746 69.14%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.08% 0.90% 0.84% 1.40% 3.05% 2.97% 3.29% -
ROE 1.36% 1.08% 1.05% 1.93% 3.66% 6.31% 5.07% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 159.05 156.91 150.89 162.51 155.00 264.82 326.94 -38.17%
EPS 1.72 1.35 1.31 2.41 4.95 8.45 11.40 -71.69%
DPS 0.58 0.58 0.57 0.60 0.68 1.21 1.50 -46.95%
NAPS 1.26 1.25 1.25 1.25 1.35 1.34 2.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 686,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 64.46 64.23 62.62 63.94 62.96 60.73 60.27 4.58%
EPS 0.70 0.55 0.54 0.95 2.01 1.94 2.10 -51.95%
DPS 0.24 0.24 0.24 0.24 0.28 0.28 0.28 -9.77%
NAPS 0.5106 0.5117 0.5187 0.4918 0.5484 0.3073 0.4148 14.87%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.41 0.42 0.50 0.56 0.60 0.64 0.87 -
P/RPS 0.26 0.27 0.33 0.34 0.39 0.24 0.27 -2.48%
P/EPS 23.91 31.03 38.18 23.19 12.13 7.57 7.63 114.29%
EY 4.18 3.22 2.62 4.31 8.24 13.20 13.10 -53.33%
DY 1.42 1.37 1.14 1.07 1.13 1.88 1.72 -12.00%
P/NAPS 0.33 0.34 0.40 0.45 0.44 0.48 0.39 -10.54%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 -
Price 0.52 0.405 0.47 0.50 0.57 0.60 0.80 -
P/RPS 0.33 0.26 0.31 0.31 0.37 0.23 0.24 23.67%
P/EPS 30.32 29.92 35.89 20.71 11.52 7.10 7.02 165.44%
EY 3.30 3.34 2.79 4.83 8.68 14.08 14.25 -62.32%
DY 1.12 1.42 1.21 1.20 1.19 2.01 1.87 -28.96%
P/NAPS 0.41 0.32 0.38 0.40 0.42 0.45 0.36 9.06%

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