[HIAPTEK] QoQ TTM Result on 31-Jul-2016 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
04-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 64.81%
YoY- 46.08%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 1,105,918 1,093,846 1,099,811 1,138,061 1,191,522 1,241,514 1,267,535 -8.69%
PBT 82,393 53,206 16,559 -24,617 -107,064 -124,434 -107,228 -
Tax -39,989 -32,218 -22,655 -17,556 -11,176 -9,519 -9,632 158.53%
NP 42,404 20,988 -6,096 -42,173 -118,240 -133,953 -116,860 -
-
NP to SH 42,765 21,410 -5,299 -41,561 -118,095 -133,871 -117,153 -
-
Tax Rate 48.53% 60.55% 136.81% - - - - -
Total Cost 1,063,514 1,072,858 1,105,907 1,180,234 1,309,762 1,375,467 1,384,395 -16.13%
-
Net Worth 940,287 923,946 971,685 916,598 817,271 812,428 834,241 8.31%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 3,872 3,872 3,872 - 2,138 2,138 2,138 48.63%
Div Payout % 9.06% 18.09% 0.00% - 0.00% 0.00% 0.00% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 940,287 923,946 971,685 916,598 817,271 812,428 834,241 8.31%
NOSH 1,288,064 1,301,333 1,368,571 1,290,983 710,671 712,656 713,026 48.38%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.83% 1.92% -0.55% -3.71% -9.92% -10.79% -9.22% -
ROE 4.55% 2.32% -0.55% -4.53% -14.45% -16.48% -14.04% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 85.86 84.06 80.36 88.15 167.66 174.21 177.77 -38.46%
EPS 3.32 1.65 -0.39 -3.22 -16.62 -18.78 -16.43 -
DPS 0.30 0.30 0.28 0.00 0.30 0.30 0.30 0.00%
NAPS 0.73 0.71 0.71 0.71 1.15 1.14 1.17 -27.00%
Adjusted Per Share Value based on latest NOSH - 1,290,983
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 63.57 62.88 63.22 65.42 68.49 71.37 72.86 -8.69%
EPS 2.46 1.23 -0.30 -2.39 -6.79 -7.70 -6.73 -
DPS 0.22 0.22 0.22 0.00 0.12 0.12 0.12 49.84%
NAPS 0.5405 0.5311 0.5586 0.5269 0.4698 0.467 0.4796 8.30%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.315 0.295 0.345 0.285 0.505 0.205 0.295 -
P/RPS 0.37 0.35 0.43 0.32 0.30 0.12 0.17 68.02%
P/EPS 9.49 17.93 -89.10 -8.85 -3.04 -1.09 -1.80 -
EY 10.54 5.58 -1.12 -11.30 -32.91 -91.63 -55.70 -
DY 0.95 1.01 0.82 0.00 0.59 1.46 1.02 -4.63%
P/NAPS 0.43 0.42 0.49 0.40 0.44 0.18 0.25 43.60%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 23/03/17 15/12/16 04/10/16 29/06/16 25/03/16 15/12/15 -
Price 0.365 0.375 0.30 0.32 0.205 0.305 0.265 -
P/RPS 0.43 0.45 0.37 0.36 0.12 0.18 0.15 101.92%
P/EPS 10.99 22.79 -77.48 -9.94 -1.23 -1.62 -1.61 -
EY 9.10 4.39 -1.29 -10.06 -81.06 -61.59 -62.00 -
DY 0.82 0.79 0.94 0.00 1.46 0.98 1.13 -19.26%
P/NAPS 0.50 0.53 0.42 0.45 0.18 0.27 0.23 67.89%

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