[HIAPTEK] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 46.12%
YoY- 46.73%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,281,048 1,297,581 1,241,440 1,099,730 1,008,250 831,397 747,966 43.29%
PBT 100,785 115,182 105,341 67,029 44,680 23,794 24,650 156.35%
Tax -29,388 -33,948 -29,684 -19,991 -12,488 -6,323 -7,905 140.55%
NP 71,397 81,234 75,657 47,038 32,192 17,471 16,745 163.64%
-
NP to SH 71,397 81,234 75,657 47,038 32,192 17,471 16,745 163.64%
-
Tax Rate 29.16% 29.47% 28.18% 29.82% 27.95% 26.57% 32.07% -
Total Cost 1,209,651 1,216,347 1,165,783 1,052,692 976,058 813,926 731,221 40.00%
-
Net Worth 327,003 398,864 386,051 360,085 338,132 322,016 315,000 2.53%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 8,175 4,876 8,129 8,129 8,129 8,159 8,185 -0.08%
Div Payout % 11.45% 6.00% 10.75% 17.28% 25.25% 46.70% 48.89% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 327,003 398,864 386,051 360,085 338,132 322,016 315,000 2.53%
NOSH 327,003 324,280 324,413 324,401 325,127 325,269 324,742 0.46%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 5.57% 6.26% 6.09% 4.28% 3.19% 2.10% 2.24% -
ROE 21.83% 20.37% 19.60% 13.06% 9.52% 5.43% 5.32% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 391.75 400.14 382.67 339.00 310.11 255.60 230.33 42.62%
EPS 21.83 25.05 23.32 14.50 9.90 5.37 5.16 162.27%
DPS 2.50 1.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.00 1.23 1.19 1.11 1.04 0.99 0.97 2.05%
Adjusted Per Share Value based on latest NOSH - 324,401
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 73.64 74.59 71.36 63.22 57.96 47.79 43.00 43.28%
EPS 4.10 4.67 4.35 2.70 1.85 1.00 0.96 163.93%
DPS 0.47 0.28 0.47 0.47 0.47 0.47 0.47 0.00%
NAPS 0.188 0.2293 0.2219 0.207 0.1944 0.1851 0.1811 2.53%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.38 2.17 1.73 1.18 0.82 0.82 0.63 -
P/RPS 0.61 0.54 0.45 0.35 0.26 0.32 0.27 72.43%
P/EPS 10.90 8.66 7.42 8.14 8.28 15.27 12.22 -7.35%
EY 9.17 11.54 13.48 12.29 12.07 6.55 8.18 7.93%
DY 1.05 0.69 1.45 2.12 3.05 3.05 3.97 -58.89%
P/NAPS 2.38 1.76 1.45 1.06 0.79 0.83 0.65 138.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 -
Price 1.83 2.09 1.90 1.32 0.88 0.89 0.79 -
P/RPS 0.47 0.52 0.50 0.39 0.28 0.35 0.34 24.16%
P/EPS 8.38 8.34 8.15 9.10 8.89 16.57 15.32 -33.18%
EY 11.93 11.99 12.27 10.98 11.25 6.04 6.53 49.61%
DY 1.37 0.72 1.32 1.89 2.84 2.81 3.16 -42.80%
P/NAPS 1.83 1.70 1.60 1.19 0.85 0.90 0.81 72.43%

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