[HIAPTEK] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 33.78%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 1,115,888 1,098,872 1,059,958 1,051,903 1,000,363 970,436 1,023,599 5.92%
PBT 20,941 32,029 30,888 35,140 25,375 28,482 42,848 -37.98%
Tax -5,316 1,533 564 -525 163 -8,573 -11,086 -38.76%
NP 15,625 33,562 31,452 34,615 25,538 19,909 31,762 -37.70%
-
NP to SH 16,579 35,065 33,824 36,683 27,420 21,411 32,855 -36.64%
-
Tax Rate 25.39% -4.79% -1.83% 1.49% -0.64% 30.10% 25.87% -
Total Cost 1,100,263 1,065,310 1,028,506 1,017,288 974,825 950,527 991,837 7.16%
-
Net Worth 858,333 957,063 536,335 723,928 717,438 700,470 680,230 16.78%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 4,120 4,825 4,825 4,825 4,825 4,828 4,828 -10.04%
Div Payout % 24.85% 13.76% 14.27% 13.16% 17.60% 22.55% 14.70% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 858,333 957,063 536,335 723,928 717,438 700,470 680,230 16.78%
NOSH 686,666 708,936 400,249 321,746 321,721 322,797 320,863 66.14%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.40% 3.05% 2.97% 3.29% 2.55% 2.05% 3.10% -
ROE 1.93% 3.66% 6.31% 5.07% 3.82% 3.06% 4.83% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 162.51 155.00 264.82 326.94 310.94 300.63 319.01 -36.24%
EPS 2.41 4.95 8.45 11.40 8.52 6.63 10.24 -61.91%
DPS 0.60 0.68 1.21 1.50 1.50 1.50 1.50 -45.74%
NAPS 1.25 1.35 1.34 2.25 2.23 2.17 2.12 -29.70%
Adjusted Per Share Value based on latest NOSH - 321,746
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 63.94 62.96 60.73 60.27 57.32 55.60 58.65 5.93%
EPS 0.95 2.01 1.94 2.10 1.57 1.23 1.88 -36.58%
DPS 0.24 0.28 0.28 0.28 0.28 0.28 0.28 -9.77%
NAPS 0.4918 0.5484 0.3073 0.4148 0.4111 0.4014 0.3898 16.77%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.56 0.60 0.64 0.87 0.97 1.02 1.14 -
P/RPS 0.34 0.39 0.24 0.27 0.31 0.34 0.36 -3.74%
P/EPS 23.19 12.13 7.57 7.63 11.38 15.38 11.13 63.20%
EY 4.31 8.24 13.20 13.10 8.79 6.50 8.98 -38.72%
DY 1.07 1.13 1.88 1.72 1.55 1.47 1.32 -13.07%
P/NAPS 0.45 0.44 0.48 0.39 0.43 0.47 0.54 -11.45%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 30/03/11 -
Price 0.50 0.57 0.60 0.80 0.80 0.94 1.09 -
P/RPS 0.31 0.37 0.23 0.24 0.26 0.31 0.34 -5.97%
P/EPS 20.71 11.52 7.10 7.02 9.39 14.17 10.64 55.95%
EY 4.83 8.68 14.08 14.25 10.65 7.06 9.39 -35.82%
DY 1.20 1.19 2.01 1.87 1.87 1.60 1.38 -8.90%
P/NAPS 0.40 0.42 0.45 0.36 0.36 0.43 0.51 -14.96%

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