[HIAPTEK] YoY Annualized Quarter Result on 31-Jul-2016 [#4]

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Annualized Quarter Result
Revenue	1,186,607	1,127,859	1,073,657	1,138,061	1,257,619	1,110,490	1,107,318	1.15%
YoY %	5.21%	5.05%	-5.66%	-9.51%	13.25%	0.29%	-	-
Horiz. %	107.16%	101.86%	96.96%	102.78%	113.57%	100.29%	100.00%	-
PBT	39,149	48,366	-74,820	-24,617	-66,460	49,851	34,228	2.26%
YoY %	-19.06%	164.64%	-203.94%	62.96%	-233.32%	45.64%	-	-
Horiz. %	114.38%	141.31%	-218.59%	-71.92%	-194.17%	145.64%	100.00%	-
Tax	-14,332	-21,177	-28,341	-17,556	-10,346	-4,286	-9,936	6.29%
YoY %	32.32%	25.28%	-61.43%	-69.69%	-141.39%	56.86%	-	-
Horiz. %	144.24%	213.13%	285.24%	176.69%	104.13%	43.14%	100.00%	-
NP	24,817	27,189	-103,161	-42,173	-76,806	45,565	24,292	0.35%
YoY %	-8.72%	126.36%	-144.61%	45.09%	-268.56%	87.57%	-	-
Horiz. %	102.16%	111.93%	-424.67%	-173.61%	-316.18%	187.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,303	27,946	-102,977	-41,561	-77,089	45,565	24,292	0.68%
YoY %	-9.46%	127.14%	-147.77%	46.09%	-269.18%	87.57%	-	-
Horiz. %	104.16%	115.04%	-423.91%	-171.09%	-317.34%	187.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.61%	43.78%	-	-	-	8.60%	29.03%	-
YoY %	-16.38%	0.00%	-	-	-	-70.38%	-	-
Horiz. %	126.11%	150.81%	-	-	-	29.62%	100.00%	-
Total Cost	1,161,790	1,100,670	1,176,818	1,180,234	1,334,425	1,064,925	1,083,026	1.17%
YoY %	5.55%	-6.47%	-0.29%	-11.55%	25.31%	-1.67%	-	-
Horiz. %	107.27%	101.63%	108.66%	108.98%	123.21%	98.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	855,022	838,865	798,071	910,750	864,372	951,045	906,523	-0.96%
YoY %	1.93%	5.11%	-12.37%	5.37%	-9.11%	4.91%	-	-
Horiz. %	94.32%	92.54%	88.04%	100.47%	95.35%	104.91%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Dividend
Div	6,679	6,657	-	3,848	2,125	4,258	4,249	7.82%
YoY %	0.33%	0.00%	-	81.08%	-50.09%	0.21%	-	-
Horiz. %	157.19%	156.67%	-	90.56%	50.01%	100.21%	100.00%	-
Div Payout %	26.40%	23.82%	-	0.00%	0.00%	9.35%	17.49%	-
YoY %	10.83%	0.00%	-	0.00%	0.00%	-46.54%	-	-
Horiz. %	150.94%	136.19%	-	0.00%	0.00%	53.46%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Equity
Net Worth	855,022	838,865	798,071	910,750	864,372	951,045	906,523	-0.96%
YoY %	1.93%	5.11%	-12.37%	5.37%	-9.11%	4.91%	-	-
Horiz. %	94.32%	92.54%	88.04%	100.47%	95.35%	104.91%	100.00%	-
NOSH	1,344,198	1,337,054	1,287,212	1,282,746	708,501	709,735	708,221	11.26%
YoY %	0.53%	3.87%	0.35%	81.05%	-0.17%	0.21%	-	-
Horiz. %	189.80%	188.79%	181.75%	181.12%	100.04%	100.21%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	2.09%	2.41%	-9.61%	-3.71%	-6.11%	4.10%	2.19%	-
YoY %	-13.28%	125.08%	-159.03%	39.28%	-249.02%	87.21%	-	-
Horiz. %	95.43%	110.05%	-438.81%	-169.41%	-279.00%	187.21%	100.00%	-
ROE	2.96%	3.33%	-12.90%	-4.56%	-8.92%	4.79%	2.68%	-
YoY %	-11.11%	125.81%	-182.89%	48.88%	-286.22%	78.73%	-	-
Horiz. %	110.45%	124.25%	-481.34%	-170.15%	-332.84%	178.73%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Per Share
RPS	88.82	84.70	83.41	88.72	177.50	156.47	156.35	-8.99%
YoY %	4.86%	1.55%	-5.99%	-50.02%	13.44%	0.08%	-	-
Horiz. %	56.81%	54.17%	53.35%	56.74%	113.53%	100.08%	100.00%	-
EPS	1.89	2.12	-8.00	-3.24	-10.88	6.42	3.43	-9.45%
YoY %	-10.85%	126.50%	-146.91%	70.22%	-269.47%	87.17%	-	-
Horiz. %	55.10%	61.81%	-233.24%	-94.46%	-317.20%	187.17%	100.00%	-
DPS	0.50	0.50	0.00	0.30	0.30	0.60	0.60	-2.99%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	0.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.64	0.63	0.62	0.71	1.22	1.34	1.28	-10.90%
YoY %	1.59%	1.61%	-12.68%	-41.80%	-8.96%	4.69%	-	-
Horiz. %	50.00%	49.22%	48.44%	55.47%	95.31%	104.69%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,290,983
RPS	68.05	64.68	61.58	65.27	72.13	63.69	63.51	1.15%
YoY %	5.21%	5.03%	-5.65%	-9.51%	13.25%	0.28%	-	-
Horiz. %	107.15%	101.84%	96.96%	102.77%	113.57%	100.28%	100.00%	-
EPS	1.45	1.60	-5.91	-2.38	-4.42	2.61	1.39	0.70%
YoY %	-9.38%	127.07%	-148.32%	46.15%	-269.35%	87.77%	-	-
Horiz. %	104.32%	115.11%	-425.18%	-171.22%	-317.99%	187.77%	100.00%	-
DPS	0.38	0.38	0.00	0.22	0.12	0.24	0.24	7.95%
YoY %	0.00%	0.00%	0.00%	83.33%	-50.00%	0.00%	-	-
Horiz. %	158.33%	158.33%	0.00%	91.67%	50.00%	100.00%	100.00%	-
NAPS	0.4904	0.4811	0.4577	0.5223	0.4957	0.5454	0.5199	-0.96%
YoY %	1.93%	5.11%	-12.37%	5.37%	-9.11%	4.90%	-	-
Horiz. %	94.33%	92.54%	88.04%	100.46%	95.35%	104.90%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	-
Price	0.225	0.38	0.39	0.285	0.37	0.765	0.565	-
P/RPS	0.25	0.45	0.47	0.32	0.21	0.49	0.36	-5.89%
YoY %	-44.44%	-4.26%	46.87%	52.38%	-57.14%	36.11%	-	-
Horiz. %	69.44%	125.00%	130.56%	88.89%	58.33%	136.11%	100.00%	-
P/EPS	11.88	18.11	-4.88	-8.80	-3.40	11.92	16.47	-5.29%
YoY %	-34.40%	471.11%	44.55%	-158.82%	-128.52%	-27.63%	-	-
Horiz. %	72.13%	109.96%	-29.63%	-53.43%	-20.64%	72.37%	100.00%	-
EY	8.42	5.52	-20.51	-11.37	-29.41	8.39	6.07	5.60%
YoY %	52.54%	126.91%	-80.39%	61.34%	-450.54%	38.22%	-	-
Horiz. %	138.71%	90.94%	-337.89%	-187.31%	-484.51%	138.22%	100.00%	-
DY	2.22	1.32	0.00	1.05	0.81	0.78	1.06	13.10%
YoY %	68.18%	0.00%	0.00%	29.63%	3.85%	-26.42%	-	-
Horiz. %	209.43%	124.53%	0.00%	99.06%	76.42%	73.58%	100.00%	-
P/NAPS	0.35	0.60	0.63	0.40	0.30	0.57	0.44	-3.74%
YoY %	-41.67%	-4.76%	57.50%	33.33%	-47.37%	29.55%	-	-
Horiz. %	79.55%	136.36%	143.18%	90.91%	68.18%	129.55%	100.00%	-

	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	27/09/19	27/09/18	28/09/17	04/10/16	30/09/15	26/09/14	27/09/13	-
Price	0.195	0.41	0.425	0.32	0.26	0.785	0.545	-
P/RPS	0.22	0.48	0.51	0.36	0.15	0.50	0.35	-7.44%
YoY %	-54.17%	-5.88%	41.67%	140.00%	-70.00%	42.86%	-	-
Horiz. %	62.86%	137.14%	145.71%	102.86%	42.86%	142.86%	100.00%	-
P/EPS	10.30	19.54	-5.31	-9.88	-2.39	12.23	15.89	-6.96%
YoY %	-47.29%	467.98%	46.26%	-313.39%	-119.54%	-23.03%	-	-
Horiz. %	64.82%	122.97%	-33.42%	-62.18%	-15.04%	76.97%	100.00%	-
EY	9.71	5.12	-18.82	-10.13	-41.85	8.18	6.29	7.50%
YoY %	89.65%	127.21%	-85.78%	75.79%	-611.61%	30.05%	-	-
Horiz. %	154.37%	81.40%	-299.21%	-161.05%	-665.34%	130.05%	100.00%	-
DY	2.56	1.22	0.00	0.94	1.15	0.76	1.10	15.11%
YoY %	109.84%	0.00%	0.00%	-18.26%	51.32%	-30.91%	-	-
Horiz. %	232.73%	110.91%	0.00%	85.45%	104.55%	69.09%	100.00%	-
P/NAPS	0.30	0.65	0.69	0.45	0.21	0.59	0.43	-5.82%
YoY %	-53.85%	-5.80%	53.33%	114.29%	-64.41%	37.21%	-	-
Horiz. %	69.77%	151.16%	160.47%	104.65%	48.84%	137.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos