[HIAPTEK] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 63.61%
YoY- 192.8%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 845,377 877,520 943,617 826,318 833,379 824,309 725,800 2.57%
PBT 64,596 -42,414 -1,790 40,981 18,576 20,700 14,046 28.92%
Tax -29,888 -7,455 -6,641 -6,067 -6,652 -5,281 -6,651 28.43%
NP 34,708 -49,869 -8,431 34,914 11,924 15,419 7,395 29.36%
-
NP to SH 34,890 -49,436 -8,427 34,914 11,924 16,373 8,728 25.95%
-
Tax Rate 46.27% - - 14.80% 35.81% 25.51% 47.35% -
Total Cost 810,669 927,389 952,048 791,404 821,455 808,890 718,405 2.03%
-
Net Worth 939,841 820,366 934,759 934,817 894,300 640,682 698,884 5.05%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 939,841 820,366 934,759 934,817 894,300 640,682 698,884 5.05%
NOSH 1,287,453 713,362 708,151 708,194 709,761 474,579 322,066 25.95%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 4.11% -5.68% -0.89% 4.23% 1.43% 1.87% 1.02% -
ROE 3.71% -6.03% -0.90% 3.73% 1.33% 2.56% 1.25% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 65.66 123.01 133.25 116.68 117.42 173.69 225.36 -18.56%
EPS 2.71 -6.93 -1.19 4.93 1.68 3.45 2.71 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.15 1.32 1.32 1.26 1.35 2.17 -16.59%
Adjusted Per Share Value based on latest NOSH - 710,680
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 48.44 50.28 54.07 47.35 47.75 47.23 41.59 2.57%
EPS 2.00 -2.83 -0.48 2.00 0.68 0.94 0.50 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5385 0.47 0.5356 0.5356 0.5124 0.3671 0.4004 5.05%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.315 0.505 0.515 0.79 0.41 0.60 1.02 -
P/RPS 0.48 0.41 0.39 0.68 0.35 0.35 0.45 1.08%
P/EPS 11.62 -7.29 -43.28 16.02 24.40 17.39 37.64 -17.77%
EY 8.60 -13.72 -2.31 6.24 4.10 5.75 2.66 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.39 0.60 0.33 0.44 0.47 -1.47%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 29/06/15 30/06/14 27/06/13 28/06/12 29/06/11 -
Price 0.365 0.205 0.415 0.72 0.52 0.57 0.94 -
P/RPS 0.56 0.17 0.31 0.62 0.44 0.33 0.42 4.90%
P/EPS 13.47 -2.96 -34.87 14.60 30.95 16.52 34.69 -14.57%
EY 7.42 -33.80 -2.87 6.85 3.23 6.05 2.88 17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.18 0.31 0.55 0.41 0.42 0.43 2.54%

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