[HIAPTEK] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 15.67%
YoY- 170.44%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 755,995 764,213 809,273 747,423 685,848 635,838 506,397 30.65%
PBT 54,959 65,371 72,329 66,969 57,628 47,412 33,701 38.58%
Tax -17,045 -20,018 -21,532 -19,144 -16,282 -13,527 -9,360 49.17%
NP 37,914 45,353 50,797 47,825 41,346 33,885 24,341 34.40%
-
NP to SH 37,914 45,353 50,797 47,825 41,346 33,885 24,341 34.40%
-
Tax Rate 31.01% 30.62% 29.77% 28.59% 28.25% 28.53% 27.77% -
Total Cost 718,081 718,860 758,476 699,598 644,502 601,953 482,056 30.46%
-
Net Worth 314,923 310,680 307,865 297,943 288,107 278,249 262,344 12.96%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 8,185 8,179 3,273 8,192 8,192 4,918 4,918 40.48%
Div Payout % 21.59% 18.04% 6.45% 17.13% 19.82% 14.52% 20.21% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 314,923 310,680 307,865 297,943 288,107 278,249 262,344 12.96%
NOSH 328,045 327,032 327,517 327,410 327,394 327,352 327,931 0.02%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.02% 5.93% 6.28% 6.40% 6.03% 5.33% 4.81% -
ROE 12.04% 14.60% 16.50% 16.05% 14.35% 12.18% 9.28% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 230.45 233.68 247.09 228.28 209.49 194.24 154.42 30.62%
EPS 11.56 13.87 15.51 14.61 12.63 10.35 7.42 34.42%
DPS 2.50 2.50 1.00 2.50 2.50 1.50 1.50 40.61%
NAPS 0.96 0.95 0.94 0.91 0.88 0.85 0.80 12.93%
Adjusted Per Share Value based on latest NOSH - 327,410
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.46 43.93 46.52 42.97 39.43 36.55 29.11 30.65%
EPS 2.18 2.61 2.92 2.75 2.38 1.95 1.40 34.38%
DPS 0.47 0.47 0.19 0.47 0.47 0.28 0.28 41.28%
NAPS 0.181 0.1786 0.177 0.1713 0.1656 0.16 0.1508 12.95%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.27 1.50 1.54 1.14 1.02 1.09 0.99 -
P/RPS 0.55 0.64 0.62 0.50 0.49 0.56 0.64 -9.61%
P/EPS 10.99 10.82 9.93 7.80 8.08 10.53 13.34 -12.12%
EY 9.10 9.25 10.07 12.81 12.38 9.50 7.50 13.77%
DY 1.97 1.67 0.65 2.19 2.45 1.38 1.52 18.89%
P/NAPS 1.32 1.58 1.64 1.25 1.16 1.28 1.24 4.26%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 -
Price 0.98 1.35 1.41 1.36 1.07 1.04 1.10 -
P/RPS 0.43 0.58 0.57 0.60 0.51 0.54 0.71 -28.43%
P/EPS 8.48 9.73 9.09 9.31 8.47 10.05 14.82 -31.10%
EY 11.79 10.27 11.00 10.74 11.80 9.95 6.75 45.08%
DY 2.55 1.85 0.71 1.84 2.34 1.44 1.36 52.11%
P/NAPS 1.02 1.42 1.50 1.49 1.22 1.22 1.38 -18.26%

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