[HIAPTEK] YoY Annual (Unaudited) Result on 31-Jul-2009 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 1,115,888 1,000,363 1,065,313 1,159,325 1,662,034 1,281,048 1,008,250 1.70%
PBT 20,941 25,375 67,655 31,566 199,374 100,785 44,680 -11.85%
Tax -5,316 163 -17,147 11,795 -45,096 -29,388 -12,488 -13.25%
NP 15,625 25,538 50,508 43,361 154,278 71,397 32,192 -11.34%
-
NP to SH 16,579 27,420 50,677 43,361 154,278 71,397 32,192 -10.46%
-
Tax Rate 25.39% -0.64% 25.34% -37.37% 22.62% 29.16% 27.95% -
Total Cost 1,100,263 974,825 1,014,805 1,115,964 1,507,756 1,209,651 976,058 2.01%
-
Net Worth 668,508 717,683 682,561 602,789 575,431 409,679 338,189 12.01%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 3,208 4,827 4,829 4,835 13,437 8,128 8,129 -14.34%
Div Payout % 19.35% 17.61% 9.53% 11.15% 8.71% 11.39% 25.25% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 668,508 717,683 682,561 602,789 575,431 409,679 338,189 12.01%
NOSH 534,806 321,830 321,963 322,347 326,949 325,142 325,181 8.63%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 1.40% 2.55% 4.74% 3.74% 9.28% 5.57% 3.19% -
ROE 2.48% 3.82% 7.42% 7.19% 26.81% 17.43% 9.52% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 208.65 310.83 330.88 359.65 508.35 394.00 310.06 -6.38%
EPS 3.10 8.52 15.74 13.45 47.19 21.96 9.89 -17.56%
DPS 0.60 1.50 1.50 1.50 4.11 2.50 2.50 -21.15%
NAPS 1.25 2.23 2.12 1.87 1.76 1.26 1.04 3.10%
Adjusted Per Share Value based on latest NOSH - 322,009
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 64.15 57.51 61.24 66.64 95.54 73.64 57.96 1.70%
EPS 0.95 1.58 2.91 2.49 8.87 4.10 1.85 -10.50%
DPS 0.18 0.28 0.28 0.28 0.77 0.47 0.47 -14.76%
NAPS 0.3843 0.4126 0.3924 0.3465 0.3308 0.2355 0.1944 12.01%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.56 0.97 1.26 1.00 1.58 2.38 0.82 -
P/RPS 0.27 0.31 0.38 0.28 0.31 0.60 0.26 0.63%
P/EPS 18.06 11.38 8.01 7.43 3.35 10.84 8.28 13.86%
EY 5.54 8.78 12.49 13.45 29.87 9.23 12.07 -12.16%
DY 1.07 1.55 1.19 1.50 2.60 1.05 3.05 -16.00%
P/NAPS 0.45 0.43 0.59 0.53 0.90 1.89 0.79 -8.94%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 29/09/11 30/09/10 29/09/09 29/09/08 27/09/07 19/09/06 -
Price 0.50 0.80 1.31 1.11 1.07 1.83 0.88 -
P/RPS 0.24 0.26 0.40 0.31 0.21 0.46 0.28 -2.53%
P/EPS 16.13 9.39 8.32 8.25 2.27 8.33 8.89 10.42%
EY 6.20 10.65 12.02 12.12 44.10 12.00 11.25 -9.44%
DY 1.20 1.87 1.15 1.35 3.84 1.37 2.84 -13.36%
P/NAPS 0.40 0.36 0.62 0.59 0.61 1.45 0.85 -11.79%

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