[HIAPTEK] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -213.73%
YoY- -115.18%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 560,972 548,252 592,467 608,572 529,580 554,030 548,942 0.36%
PBT 57,054 22,868 -54,955 3,040 29,309 6,425 11,363 30.82%
Tax -10,745 -20,102 -5,440 -6,283 -7,969 -3,625 -3,068 23.20%
NP 46,309 2,766 -60,395 -3,243 21,340 2,800 8,295 33.15%
-
NP to SH 46,586 2,946 -60,025 -3,239 21,340 2,800 9,709 29.84%
-
Tax Rate 18.83% 87.90% - 206.68% 27.19% 56.42% 27.00% -
Total Cost 514,663 545,486 652,862 611,815 508,240 551,230 540,647 -0.81%
-
Net Worth 854,899 909,417 812,690 957,304 928,750 874,999 483,645 9.94%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 854,899 909,417 812,690 957,304 928,750 874,999 483,645 9.94%
NOSH 1,329,668 1,280,869 712,885 719,777 708,970 699,999 360,929 24.25%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 8.26% 0.50% -10.19% -0.53% 4.03% 0.51% 1.51% -
ROE 5.45% 0.32% -7.39% -0.34% 2.30% 0.32% 2.01% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 42.65 42.80 83.11 84.55 74.70 79.15 152.09 -19.08%
EPS 3.55 0.23 -8.42 -0.45 3.01 0.40 2.69 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.71 1.14 1.33 1.31 1.25 1.34 -11.34%
Adjusted Per Share Value based on latest NOSH - 716,117
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 32.14 31.41 33.95 34.87 30.34 31.74 31.45 0.36%
EPS 2.67 0.17 -3.44 -0.19 1.22 0.16 0.56 29.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.5211 0.4657 0.5485 0.5322 0.5014 0.2771 9.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.50 0.295 0.205 0.59 0.735 0.42 0.64 -
P/RPS 1.17 0.69 0.25 0.70 0.98 0.53 0.42 18.60%
P/EPS 14.12 128.26 -2.43 -131.11 24.42 105.00 23.79 -8.32%
EY 7.08 0.78 -41.07 -0.76 4.10 0.95 4.20 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.18 0.44 0.56 0.34 0.48 8.18%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 23/03/17 25/03/16 26/03/15 27/03/14 25/03/13 29/03/12 -
Price 0.42 0.375 0.305 0.525 0.725 0.405 0.60 -
P/RPS 0.98 0.88 0.37 0.62 0.97 0.51 0.39 16.58%
P/EPS 11.86 163.04 -3.62 -116.67 24.09 101.25 22.30 -9.98%
EY 8.43 0.61 -27.61 -0.86 4.15 0.99 4.48 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.27 0.39 0.55 0.32 0.45 6.31%

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