[HIAPTEK] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 23.05%
YoY- 994.45%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 554,030 548,942 489,347 531,061 582,979 732,094 620,106 -1.85%
PBT 6,425 11,363 5,850 30,657 6,279 50,018 64,911 -31.96%
Tax -3,625 -3,068 -3,469 -9,530 -8,641 -14,015 -19,202 -24.24%
NP 2,800 8,295 2,381 21,127 -2,362 36,003 45,709 -37.18%
-
NP to SH 2,800 9,709 3,305 21,127 -2,362 36,003 45,709 -37.18%
-
Tax Rate 56.42% 27.00% 59.30% 31.09% 137.62% 28.02% 29.58% -
Total Cost 551,230 540,647 486,966 509,934 585,341 696,091 574,397 -0.68%
-
Net Worth 874,999 483,645 680,252 621,571 566,232 448,401 385,771 14.61%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 874,999 483,645 680,252 621,571 566,232 448,401 385,771 14.61%
NOSH 699,999 360,929 320,873 322,057 323,561 327,300 324,177 13.67%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.51% 1.51% 0.49% 3.98% -0.41% 4.92% 7.37% -
ROE 0.32% 2.01% 0.49% 3.40% -0.42% 8.03% 11.85% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 79.15 152.09 152.50 164.90 180.18 223.68 191.29 -13.66%
EPS 0.40 2.69 1.03 6.56 -0.73 11.00 14.10 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.34 2.12 1.93 1.75 1.37 1.19 0.82%
Adjusted Per Share Value based on latest NOSH - 321,788
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 31.85 31.56 28.13 30.53 33.51 42.08 35.65 -1.85%
EPS 0.16 0.56 0.19 1.21 -0.14 2.07 2.63 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.278 0.391 0.3573 0.3255 0.2578 0.2218 14.60%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.42 0.64 1.14 1.39 0.65 1.88 1.73 -
P/RPS 0.53 0.42 0.75 0.84 0.36 0.84 0.90 -8.43%
P/EPS 105.00 23.79 110.68 21.19 -89.04 17.09 12.27 42.97%
EY 0.95 4.20 0.90 4.72 -1.12 5.85 8.15 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.48 0.54 0.72 0.37 1.37 1.45 -21.45%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 25/03/13 29/03/12 30/03/11 30/03/10 30/03/09 24/03/08 21/03/07 -
Price 0.405 0.60 1.09 1.44 0.64 1.60 1.90 -
P/RPS 0.51 0.39 0.71 0.87 0.36 0.72 0.99 -10.45%
P/EPS 101.25 22.30 105.83 21.95 -87.67 14.55 13.48 39.89%
EY 0.99 4.48 0.94 4.56 -1.14 6.88 7.42 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.51 0.75 0.37 1.17 1.60 -23.50%

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