[HIAPTEK] QoQ TTM Result on 31-Oct-2013 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 53.7%
YoY- 293.65%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,110,490 1,100,257 1,082,868 1,104,725 1,107,318 1,124,958 1,120,976 -0.62%
PBT 49,851 56,633 57,112 49,015 34,228 18,817 16,003 113.73%
Tax -4,286 -9,351 -14,280 -11,677 -9,936 -6,687 -5,873 -18.98%
NP 45,565 47,282 42,832 37,338 24,292 12,130 10,130 173.23%
-
NP to SH 45,565 47,282 42,832 37,338 24,292 12,130 9,670 181.86%
-
Tax Rate 8.60% 16.51% 25.00% 23.82% 29.03% 35.54% 36.70% -
Total Cost 1,064,925 1,052,975 1,040,036 1,067,387 1,083,026 1,112,828 1,110,846 -2.78%
-
Net Worth 951,489 938,098 925,902 918,492 904,630 891,181 893,000 4.33%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,260 4,240 4,240 4,240 4,240 4,120 4,120 2.25%
Div Payout % 9.35% 8.97% 9.90% 11.36% 17.46% 33.97% 42.61% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 951,489 938,098 925,902 918,492 904,630 891,181 893,000 4.33%
NOSH 710,066 710,680 706,796 706,532 706,742 707,286 714,400 -0.40%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.10% 4.30% 3.96% 3.38% 2.19% 1.08% 0.90% -
ROE 4.79% 5.04% 4.63% 4.07% 2.69% 1.36% 1.08% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 156.39 154.82 153.21 156.36 156.68 159.05 156.91 -0.22%
EPS 6.42 6.65 6.06 5.28 3.44 1.72 1.35 183.60%
DPS 0.60 0.60 0.60 0.60 0.60 0.58 0.58 2.29%
NAPS 1.34 1.32 1.31 1.30 1.28 1.26 1.25 4.75%
Adjusted Per Share Value based on latest NOSH - 706,532
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 63.84 63.25 62.25 63.50 63.65 64.67 64.44 -0.62%
EPS 2.62 2.72 2.46 2.15 1.40 0.70 0.56 180.52%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.547 0.5393 0.5323 0.528 0.52 0.5123 0.5133 4.34%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.765 0.79 0.735 0.72 0.565 0.41 0.42 -
P/RPS 0.49 0.51 0.48 0.46 0.36 0.26 0.27 48.94%
P/EPS 11.92 11.87 12.13 13.62 16.44 23.91 31.03 -47.24%
EY 8.39 8.42 8.24 7.34 6.08 4.18 3.22 89.68%
DY 0.78 0.76 0.82 0.83 1.06 1.42 1.37 -31.37%
P/NAPS 0.57 0.60 0.56 0.55 0.44 0.33 0.34 41.25%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 25/03/13 -
Price 0.785 0.72 0.725 0.745 0.545 0.52 0.405 -
P/RPS 0.50 0.47 0.47 0.48 0.35 0.33 0.26 54.82%
P/EPS 12.23 10.82 11.96 14.10 15.86 30.32 29.92 -45.01%
EY 8.17 9.24 8.36 7.09 6.31 3.30 3.34 81.84%
DY 0.76 0.83 0.83 0.81 1.10 1.12 1.42 -34.15%
P/NAPS 0.59 0.55 0.55 0.57 0.43 0.41 0.32 50.52%

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