[HIAPTEK] YoY Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 4.96%
YoY- 100.78%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,281,048 1,008,250 755,995 685,848 478,203 0 -
PBT 100,785 44,680 54,959 57,628 29,247 0 -
Tax -29,388 -12,488 -17,045 -16,282 -8,654 0 -
NP 71,397 32,192 37,914 41,346 20,593 0 -
-
NP to SH 71,397 32,192 37,914 41,346 20,593 0 -
-
Tax Rate 29.16% 27.95% 31.01% 28.25% 29.59% - -
Total Cost 1,209,651 976,058 718,081 644,502 457,610 0 -
-
Net Worth 409,679 338,189 314,041 278,292 62,422 0 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 8,128 8,129 8,178 7,996 - - -
Div Payout % 11.39% 25.25% 21.57% 19.34% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 409,679 338,189 314,041 278,292 62,422 0 -
NOSH 325,142 325,181 327,126 319,875 65,023 0 -
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.57% 3.19% 5.02% 6.03% 4.31% 0.00% -
ROE 17.43% 9.52% 12.07% 14.86% 32.99% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 394.00 310.06 231.10 214.41 735.43 0.00 -
EPS 21.96 9.89 11.59 12.93 31.67 0.00 -
DPS 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.26 1.04 0.96 0.87 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,394
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 73.40 57.77 43.32 39.30 27.40 0.00 -
EPS 4.09 1.84 2.17 2.37 1.18 0.00 -
DPS 0.47 0.47 0.47 0.46 0.00 0.00 -
NAPS 0.2347 0.1938 0.1799 0.1595 0.0358 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 - - -
Price 2.38 0.82 1.27 1.02 0.00 0.00 -
P/RPS 0.60 0.26 0.55 0.48 0.00 0.00 -
P/EPS 10.84 8.28 10.96 7.89 0.00 0.00 -
EY 9.23 12.07 9.13 12.67 0.00 0.00 -
DY 1.05 3.05 1.97 2.45 0.00 0.00 -
P/NAPS 1.89 0.79 1.32 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 27/09/07 19/09/06 27/09/05 14/09/04 24/09/03 - -
Price 1.83 0.88 0.98 1.07 0.71 0.00 -
P/RPS 0.46 0.28 0.42 0.50 0.10 0.00 -
P/EPS 8.33 8.89 8.46 8.28 2.24 0.00 -
EY 12.00 11.25 11.83 12.08 44.61 0.00 -
DY 1.37 2.84 2.55 2.34 0.00 0.00 -
P/NAPS 1.45 0.85 1.02 1.23 0.74 0.00 -

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