[HIAPTEK] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -13.48%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 1,662,034 1,503,241 1,393,036 1,306,654 1,281,048 1,297,581 1,241,440 21.49%
PBT 199,374 123,694 85,892 86,106 100,785 115,182 105,341 53.06%
Tax -45,096 -32,480 -24,201 -24,333 -29,388 -33,948 -29,684 32.18%
NP 154,278 91,214 61,691 61,773 71,397 81,234 75,657 60.87%
-
NP to SH 154,278 91,214 61,691 61,773 71,397 81,234 75,657 60.87%
-
Tax Rate 22.62% 26.26% 28.18% 28.26% 29.16% 29.47% 28.18% -
Total Cost 1,507,756 1,412,027 1,331,345 1,244,881 1,209,651 1,216,347 1,165,783 18.72%
-
Net Worth 573,639 490,718 448,567 425,216 327,003 398,864 386,051 30.24%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 9,777 8,175 8,175 8,175 8,175 4,876 8,129 13.10%
Div Payout % 6.34% 8.96% 13.25% 13.23% 11.45% 6.00% 10.75% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 573,639 490,718 448,567 425,216 327,003 398,864 386,051 30.24%
NOSH 325,931 327,145 327,421 327,089 327,003 324,280 324,413 0.31%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 9.28% 6.07% 4.43% 4.73% 5.57% 6.26% 6.09% -
ROE 26.89% 18.59% 13.75% 14.53% 21.83% 20.37% 19.60% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 509.93 459.50 425.46 399.48 391.75 400.14 382.67 21.11%
EPS 47.33 27.88 18.84 18.89 21.83 25.05 23.32 60.37%
DPS 3.00 2.50 2.50 2.50 2.50 1.50 2.50 12.93%
NAPS 1.76 1.50 1.37 1.30 1.00 1.23 1.19 29.84%
Adjusted Per Share Value based on latest NOSH - 327,089
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 95.23 86.13 79.82 74.87 73.40 74.35 71.13 21.49%
EPS 8.84 5.23 3.53 3.54 4.09 4.65 4.33 61.00%
DPS 0.56 0.47 0.47 0.47 0.47 0.28 0.47 12.40%
NAPS 0.3287 0.2812 0.257 0.2436 0.1874 0.2285 0.2212 30.25%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.58 1.68 1.88 1.76 2.38 2.17 1.73 -
P/RPS 0.31 0.37 0.44 0.44 0.61 0.54 0.45 -22.01%
P/EPS 3.34 6.03 9.98 9.32 10.90 8.66 7.42 -41.29%
EY 29.96 16.60 10.02 10.73 9.17 11.54 13.48 70.39%
DY 1.90 1.49 1.33 1.42 1.05 0.69 1.45 19.76%
P/NAPS 0.90 1.12 1.37 1.35 2.38 1.76 1.45 -27.25%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 -
Price 1.07 1.59 1.60 1.75 1.83 2.09 1.90 -
P/RPS 0.21 0.35 0.38 0.44 0.47 0.52 0.50 -43.94%
P/EPS 2.26 5.70 8.49 9.27 8.38 8.34 8.15 -57.50%
EY 44.24 17.54 11.78 10.79 11.93 11.99 12.27 135.31%
DY 2.80 1.57 1.56 1.43 1.37 0.72 1.32 65.16%
P/NAPS 0.61 1.06 1.17 1.35 1.83 1.70 1.60 -47.45%

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