[HIAPTEK] QoQ TTM Result on 31-Oct-2005 [#1]

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
TTM Result
Revenue	1,008,250	831,397	747,966	731,048	755,995	764,213	809,273	15.83%
YoY %	21.27%	11.15%	2.31%	-3.30%	-1.08%	-5.57%	-	-
Horiz. %	124.59%	102.73%	92.42%	90.33%	93.42%	94.43%	100.00%	-
PBT	44,680	23,794	24,650	44,726	54,959	65,371	72,329	-27.53%
YoY %	87.78%	-3.47%	-44.89%	-18.62%	-15.93%	-9.62%	-	-
Horiz. %	61.77%	32.90%	34.08%	61.84%	75.98%	90.38%	100.00%	-
Tax	-12,488	-6,323	-7,905	-12,669	-17,045	-20,018	-21,532	-30.52%
YoY %	-97.50%	20.01%	37.60%	25.67%	14.85%	7.03%	-	-
Horiz. %	58.00%	29.37%	36.71%	58.84%	79.16%	92.97%	100.00%	-
NP	32,192	17,471	16,745	32,057	37,914	45,353	50,797	-26.28%
YoY %	84.26%	4.34%	-47.76%	-15.45%	-16.40%	-10.72%	-	-
Horiz. %	63.37%	34.39%	32.96%	63.11%	74.64%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,192	17,471	16,745	32,057	37,914	45,353	50,797	-26.28%
YoY %	84.26%	4.34%	-47.76%	-15.45%	-16.40%	-10.72%	-	-
Horiz. %	63.37%	34.39%	32.96%	63.11%	74.64%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	26.57%	32.07%	28.33%	31.01%	30.62%	29.77%	-
YoY %	5.19%	-17.15%	13.20%	-8.64%	1.27%	2.86%	-	-
Horiz. %	93.89%	89.25%	107.73%	95.16%	104.17%	102.86%	100.00%	-
Total Cost	976,058	813,926	731,221	698,991	718,081	718,860	758,476	18.36%
YoY %	19.92%	11.31%	4.61%	-2.66%	-0.11%	-5.22%	-	-
Horiz. %	128.69%	107.31%	96.41%	92.16%	94.67%	94.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,132	322,016	315,000	319,689	314,923	310,680	307,865	6.46%
YoY %	5.00%	2.23%	-1.47%	1.51%	1.37%	0.91%	-	-
Horiz. %	109.83%	104.60%	102.32%	103.84%	102.29%	100.91%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	8,129	8,159	8,185	8,185	8,185	8,179	3,273	83.70%
YoY %	-0.37%	-0.32%	0.00%	0.00%	0.07%	149.89%	-	-
Horiz. %	248.37%	249.28%	250.08%	250.08%	250.08%	249.89%	100.00%	-
Div Payout %	25.25%	46.70%	48.89%	25.54%	21.59%	18.04%	6.45%	-
YoY %	-45.93%	-4.48%	91.43%	18.30%	19.68%	179.69%	-	-
Horiz. %	391.47%	724.03%	757.98%	395.97%	334.73%	279.69%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	338,132	322,016	315,000	319,689	314,923	310,680	307,865	6.46%
YoY %	5.00%	2.23%	-1.47%	1.51%	1.37%	0.91%	-	-
Horiz. %	109.83%	104.60%	102.32%	103.84%	102.29%	100.91%	100.00%	-
NOSH	325,127	325,269	324,742	326,213	328,045	327,032	327,517	-0.48%
YoY %	-0.04%	0.16%	-0.45%	-0.56%	0.31%	-0.15%	-	-
Horiz. %	99.27%	99.31%	99.15%	99.60%	100.16%	99.85%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	3.19%	2.10%	2.24%	4.39%	5.02%	5.93%	6.28%	-
YoY %	51.90%	-6.25%	-48.97%	-12.55%	-15.35%	-5.57%	-	-
Horiz. %	50.80%	33.44%	35.67%	69.90%	79.94%	94.43%	100.00%	-
ROE	9.52%	5.43%	5.32%	10.03%	12.04%	14.60%	16.50%	-
YoY %	75.32%	2.07%	-46.96%	-16.69%	-17.53%	-11.52%	-	-
Horiz. %	57.70%	32.91%	32.24%	60.79%	72.97%	88.48%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	310.11	255.60	230.33	224.10	230.45	233.68	247.09	16.40%
YoY %	21.33%	10.97%	2.78%	-2.76%	-1.38%	-5.43%	-	-
Horiz. %	125.50%	103.44%	93.22%	90.70%	93.27%	94.57%	100.00%	-
EPS	9.90	5.37	5.16	9.83	11.56	13.87	15.51	-25.92%
YoY %	84.36%	4.07%	-47.51%	-14.97%	-16.65%	-10.57%	-	-
Horiz. %	63.83%	34.62%	33.27%	63.38%	74.53%	89.43%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	1.00	84.51%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	250.00%	250.00%	250.00%	250.00%	250.00%	250.00%	100.00%	-
NAPS	1.04	0.99	0.97	0.98	0.96	0.95	0.94	6.99%
YoY %	5.05%	2.06%	-1.02%	2.08%	1.05%	1.06%	-	-
Horiz. %	110.64%	105.32%	103.19%	104.26%	102.13%	101.06%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 326,213
RPS	57.77	47.64	42.86	41.89	43.32	43.79	46.37	15.82%
YoY %	21.26%	11.15%	2.32%	-3.30%	-1.07%	-5.56%	-	-
Horiz. %	124.58%	102.74%	92.43%	90.34%	93.42%	94.44%	100.00%	-
EPS	1.84	1.00	0.96	1.84	2.17	2.60	2.91	-26.39%
YoY %	84.00%	4.17%	-47.83%	-15.21%	-16.54%	-10.65%	-	-
Horiz. %	63.23%	34.36%	32.99%	63.23%	74.57%	89.35%	100.00%	-
DPS	0.47	0.47	0.47	0.47	0.47	0.47	0.19	83.21%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	147.37%	-	-
Horiz. %	247.37%	247.37%	247.37%	247.37%	247.37%	247.37%	100.00%	-
NAPS	0.1937	0.1845	0.1805	0.1832	0.1804	0.178	0.1764	6.45%
YoY %	4.99%	2.22%	-1.47%	1.55%	1.35%	0.91%	-	-
Horiz. %	109.81%	104.59%	102.32%	103.85%	102.27%	100.91%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	0.82	0.82	0.63	0.88	1.27	1.50	1.54	-
P/RPS	0.26	0.32	0.27	0.39	0.55	0.64	0.62	-44.06%
YoY %	-18.75%	18.52%	-30.77%	-29.09%	-14.06%	3.23%	-	-
Horiz. %	41.94%	51.61%	43.55%	62.90%	88.71%	103.23%	100.00%	-
P/EPS	8.28	15.27	12.22	8.95	10.99	10.82	9.93	-11.43%
YoY %	-45.78%	24.96%	36.54%	-18.56%	1.57%	8.96%	-	-
Horiz. %	83.38%	153.78%	123.06%	90.13%	110.67%	108.96%	100.00%	-
EY	12.07	6.55	8.18	11.17	9.10	9.25	10.07	12.87%
YoY %	84.27%	-19.93%	-26.77%	22.75%	-1.62%	-8.14%	-	-
Horiz. %	119.86%	65.04%	81.23%	110.92%	90.37%	91.86%	100.00%	-
DY	3.05	3.05	3.97	2.84	1.97	1.67	0.65	181.07%
YoY %	0.00%	-23.17%	39.79%	44.16%	17.96%	156.92%	-	-
Horiz. %	469.23%	469.23%	610.77%	436.92%	303.08%	256.92%	100.00%	-
P/NAPS	0.79	0.83	0.65	0.90	1.32	1.58	1.64	-38.63%
YoY %	-4.82%	27.69%	-27.78%	-31.82%	-16.46%	-3.66%	-	-
Horiz. %	48.17%	50.61%	39.63%	54.88%	80.49%	96.34%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	19/09/06	29/06/06	29/03/06	12/12/05	27/09/05	21/06/05	24/03/05	-
Price	0.88	0.89	0.79	0.69	0.98	1.35	1.41	-
P/RPS	0.28	0.35	0.34	0.31	0.43	0.58	0.57	-37.82%
YoY %	-20.00%	2.94%	9.68%	-27.91%	-25.86%	1.75%	-	-
Horiz. %	49.12%	61.40%	59.65%	54.39%	75.44%	101.75%	100.00%	-
P/EPS	8.89	16.57	15.32	7.02	8.48	9.73	9.09	-1.47%
YoY %	-46.35%	8.16%	118.23%	-17.22%	-12.85%	7.04%	-	-
Horiz. %	97.80%	182.29%	168.54%	77.23%	93.29%	107.04%	100.00%	-
EY	11.25	6.04	6.53	14.24	11.79	10.27	11.00	1.51%
YoY %	86.26%	-7.50%	-54.14%	20.78%	14.80%	-6.64%	-	-
Horiz. %	102.27%	54.91%	59.36%	129.45%	107.18%	93.36%	100.00%	-
DY	2.84	2.81	3.16	3.62	2.55	1.85	0.71	152.62%
YoY %	1.07%	-11.08%	-12.71%	41.96%	37.84%	160.56%	-	-
Horiz. %	400.00%	395.77%	445.07%	509.86%	359.15%	260.56%	100.00%	-
P/NAPS	0.85	0.90	0.81	0.70	1.02	1.42	1.50	-31.59%
YoY %	-5.56%	11.11%	15.71%	-31.37%	-28.17%	-5.33%	-	-
Horiz. %	56.67%	60.00%	54.00%	46.67%	68.00%	94.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos