[HIAPTEK] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 51.78%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 967,733 1,094,236 1,142,266 1,570,609 1,274,352 888,577 788,041 3.48%
PBT 18,728 70,958 -15,160 148,524 117,978 23,976 65,529 -18.83%
Tax -8,868 -20,300 9,294 -39,234 -35,112 -6,498 -20,794 -13.23%
NP 9,860 50,658 -5,865 109,289 82,866 17,477 44,734 -22.26%
-
NP to SH 11,637 50,658 -5,865 109,289 82,866 17,477 44,734 -20.09%
-
Tax Rate 47.35% 28.61% - 26.42% 29.76% 27.10% 31.73% -
Total Cost 957,873 1,043,577 1,148,131 1,461,320 1,191,485 871,100 743,306 4.31%
-
Net Worth 698,884 634,306 556,344 491,016 398,979 322,007 310,960 14.44%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - 4,844 - 6,505 6,546 -
Div Payout % - - - 4.43% - 37.22% 14.63% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 698,884 634,306 556,344 491,016 398,979 322,007 310,960 14.44%
NOSH 322,066 321,983 323,455 327,344 324,373 325,260 327,326 -0.26%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 1.02% 4.63% -0.51% 6.96% 6.50% 1.97% 5.68% -
ROE 1.67% 7.99% -1.05% 22.26% 20.77% 5.43% 14.39% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 300.48 339.84 353.14 479.80 392.87 273.19 240.75 3.76%
EPS 3.61 15.73 -1.81 33.39 25.55 5.37 13.67 -19.89%
DPS 0.00 0.00 0.00 1.48 0.00 2.00 2.00 -
NAPS 2.17 1.97 1.72 1.50 1.23 0.99 0.95 14.75%
Adjusted Per Share Value based on latest NOSH - 327,145
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 55.45 62.70 65.45 89.99 73.02 50.91 45.15 3.48%
EPS 0.67 2.90 -0.34 6.26 4.75 1.00 2.56 -20.01%
DPS 0.00 0.00 0.00 0.28 0.00 0.37 0.38 -
NAPS 0.4004 0.3634 0.3188 0.2813 0.2286 0.1845 0.1782 14.43%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.02 1.39 0.74 1.68 2.17 0.82 1.50 -
P/RPS 0.34 0.41 0.21 0.35 0.55 0.30 0.62 -9.52%
P/EPS 28.23 8.83 -40.81 5.03 8.49 15.26 10.98 17.03%
EY 3.54 11.32 -2.45 19.87 11.77 6.55 9.11 -14.56%
DY 0.00 0.00 0.00 0.88 0.00 2.44 1.33 -
P/NAPS 0.47 0.71 0.43 1.12 1.76 0.83 1.58 -18.28%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 21/06/05 -
Price 0.94 1.29 0.95 1.59 2.09 0.89 1.35 -
P/RPS 0.31 0.38 0.27 0.33 0.53 0.33 0.56 -9.38%
P/EPS 26.01 8.20 -52.39 4.76 8.18 16.56 9.88 17.49%
EY 3.84 12.20 -1.91 21.00 12.22 6.04 10.12 -14.90%
DY 0.00 0.00 0.00 0.93 0.00 2.25 1.48 -
P/NAPS 0.43 0.65 0.55 1.06 1.70 0.90 1.42 -18.04%

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