[HIAPTEK] YoY Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 52.79%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 1,138,061 1,257,619 1,110,490 1,107,318 1,115,888 1,000,363 1,065,313 1.10%
PBT -24,617 -66,460 49,851 34,228 20,941 25,375 67,655 -
Tax -17,556 -10,346 -4,286 -9,936 -5,316 163 -17,147 0.39%
NP -42,173 -76,806 45,565 24,292 15,625 25,538 50,508 -
-
NP to SH -41,561 -77,089 45,565 24,292 16,579 27,420 50,677 -
-
Tax Rate - - 8.60% 29.03% 25.39% -0.64% 25.34% -
Total Cost 1,180,234 1,334,425 1,064,925 1,083,026 1,100,263 974,825 1,014,805 2.54%
-
Net Worth 910,750 864,372 951,045 906,523 668,508 717,683 682,561 4.91%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 3,848 2,125 4,258 4,249 3,208 4,827 4,829 -3.71%
Div Payout % 0.00% 0.00% 9.35% 17.49% 19.35% 17.61% 9.53% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 910,750 864,372 951,045 906,523 668,508 717,683 682,561 4.91%
NOSH 1,282,746 708,501 709,735 708,221 534,806 321,830 321,963 25.88%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -3.71% -6.11% 4.10% 2.19% 1.40% 2.55% 4.74% -
ROE -4.56% -8.92% 4.79% 2.68% 2.48% 3.82% 7.42% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 88.72 177.50 156.47 156.35 208.65 310.83 330.88 -19.68%
EPS -3.24 -10.88 6.42 3.43 3.10 8.52 15.74 -
DPS 0.30 0.30 0.60 0.60 0.60 1.50 1.50 -23.50%
NAPS 0.71 1.22 1.34 1.28 1.25 2.23 2.12 -16.65%
Adjusted Per Share Value based on latest NOSH - 706,742
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 65.27 72.13 63.69 63.51 64.00 57.37 61.10 1.10%
EPS -2.38 -4.42 2.61 1.39 0.95 1.57 2.91 -
DPS 0.22 0.12 0.24 0.24 0.18 0.28 0.28 -3.93%
NAPS 0.5223 0.4957 0.5454 0.5199 0.3834 0.4116 0.3915 4.91%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.285 0.37 0.765 0.565 0.56 0.97 1.26 -
P/RPS 0.32 0.21 0.49 0.36 0.27 0.31 0.38 -2.82%
P/EPS -8.80 -3.40 11.92 16.47 18.06 11.38 8.01 -
EY -11.37 -29.41 8.39 6.07 5.54 8.78 12.49 -
DY 1.05 0.81 0.78 1.06 1.07 1.55 1.19 -2.06%
P/NAPS 0.40 0.30 0.57 0.44 0.45 0.43 0.59 -6.26%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 04/10/16 30/09/15 26/09/14 27/09/13 28/09/12 29/09/11 30/09/10 -
Price 0.32 0.26 0.785 0.545 0.50 0.80 1.31 -
P/RPS 0.36 0.15 0.50 0.35 0.24 0.26 0.40 -1.73%
P/EPS -9.88 -2.39 12.23 15.89 16.13 9.39 8.32 -
EY -10.13 -41.85 8.18 6.29 6.20 10.65 12.02 -
DY 0.94 1.15 0.76 1.10 1.20 1.87 1.15 -3.30%
P/NAPS 0.45 0.21 0.59 0.43 0.40 0.36 0.62 -5.19%

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