[HIAPTEK] YoY Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 111.6%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 955,764 666,433 591,031 512,666 355,031 0 -
PBT 88,484 17,982 49,147 41,404 23,280 0 -
Tax -26,334 -4,874 -15,596 -11,860 -6,999 0 -
NP 62,150 13,108 33,551 29,544 16,281 0 -
-
NP to SH 62,150 13,108 33,551 29,544 16,281 0 -
-
Tax Rate 29.76% 27.10% 31.73% 28.64% 30.06% - -
Total Cost 893,614 653,325 557,480 483,122 338,750 0 -
-
Net Worth 398,979 322,007 310,960 269,735 15,982 0 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - 4,878 4,909 4,760 - - -
Div Payout % - 37.22% 14.63% 16.11% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 398,979 322,007 310,960 269,735 15,982 0 -
NOSH 324,373 325,260 327,326 317,336 17,371 0 -
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.50% 1.97% 5.68% 5.76% 4.59% 0.00% -
ROE 15.58% 4.07% 10.79% 10.95% 101.87% 0.00% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 294.65 204.89 180.56 161.55 2,043.70 0.00 -
EPS 19.16 4.03 10.25 9.31 93.72 0.00 -
DPS 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.23 0.99 0.95 0.85 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,352
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 54.81 38.22 33.90 29.40 20.36 0.00 -
EPS 3.56 0.75 1.92 1.69 0.93 0.00 -
DPS 0.00 0.28 0.28 0.27 0.00 0.00 -
NAPS 0.2288 0.1847 0.1783 0.1547 0.0092 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 - - -
Price 2.17 0.82 1.50 1.09 0.00 0.00 -
P/RPS 0.74 0.40 0.83 0.67 0.00 0.00 -
P/EPS 11.33 20.35 14.63 11.71 0.00 0.00 -
EY 8.83 4.91 6.83 8.54 0.00 0.00 -
DY 0.00 1.83 1.00 1.38 0.00 0.00 -
P/NAPS 1.76 0.83 1.58 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 27/06/07 29/06/06 21/06/05 15/06/04 27/08/03 - -
Price 2.09 0.89 1.35 1.04 0.00 0.00 -
P/RPS 0.71 0.43 0.75 0.64 0.00 0.00 -
P/EPS 10.91 22.08 13.17 11.17 0.00 0.00 -
EY 9.17 4.53 7.59 8.95 0.00 0.00 -
DY 0.00 1.69 1.11 1.44 0.00 0.00 -
P/NAPS 1.70 0.90 1.42 1.22 0.00 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