[HIAPTEK] YoY Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock

[HIAPTEK] HIAP TECK VENTURE BHD

Announcement Date

29-Sep-2011

Admission Sponsor

Sponsor

Financial Year

31-Jul-2011

Quarter

31-Jul-2011 [#4]

Profit Trend

QoQ- 214.16%

YoY- -45.89%

Quarter Report

Q4 FY11 Announcements.pdf

Latest QR

Upcoming QR

HIAPTEK's Result

HIAPTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Cumulative Result
Revenue	1,110,490	1,107,318	1,115,888	1,000,363	1,065,313	1,159,325	1,662,034	-6.49%
YoY %	0.29%	-0.77%	11.55%	-6.10%	-8.11%	-30.25%	-	-
Horiz. %	66.82%	66.62%	67.14%	60.19%	64.10%	69.75%	100.00%	-
PBT	49,851	34,228	20,941	25,375	67,655	31,566	199,374	-20.61%
YoY %	45.64%	63.45%	-17.47%	-62.49%	114.33%	-84.17%	-	-
Horiz. %	25.00%	17.17%	10.50%	12.73%	33.93%	15.83%	100.00%	-
Tax	-4,286	-9,936	-5,316	163	-17,147	11,795	-45,096	-32.43%
YoY %	56.86%	-86.91%	-3,361.35%	100.95%	-245.38%	126.16%	-	-
Horiz. %	9.50%	22.03%	11.79%	-0.36%	38.02%	-26.16%	100.00%	-
NP	45,565	24,292	15,625	25,538	50,508	43,361	154,278	-18.38%
YoY %	87.57%	55.47%	-38.82%	-49.44%	16.48%	-71.89%	-	-
Horiz. %	29.53%	15.75%	10.13%	16.55%	32.74%	28.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,565	24,292	16,579	27,420	50,677	43,361	154,278	-18.38%
YoY %	87.57%	46.52%	-39.54%	-45.89%	16.87%	-71.89%	-	-
Horiz. %	29.53%	15.75%	10.75%	17.77%	32.85%	28.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.60%	29.03%	25.39%	-0.64%	25.34%	-37.37%	22.62%	-
YoY %	-70.38%	14.34%	4,067.19%	-102.53%	167.81%	-265.21%	-	-
Horiz. %	38.02%	128.34%	112.25%	-2.83%	112.02%	-165.21%	100.00%	-
Total Cost	1,064,925	1,083,026	1,100,263	974,825	1,014,805	1,115,964	1,507,756	-5.62%
YoY %	-1.67%	-1.57%	12.87%	-3.94%	-9.06%	-25.99%	-	-
Horiz. %	70.63%	71.83%	72.97%	64.65%	67.31%	74.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	951,045	906,523	668,508	717,683	682,561	602,789	575,431	8.73%
YoY %	4.91%	35.60%	-6.85%	5.15%	13.23%	4.75%	-	-
Horiz. %	165.28%	157.54%	116.18%	124.72%	118.62%	104.75%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	4,258	4,249	3,208	4,827	4,829	4,835	13,437	-17.42%
YoY %	0.21%	32.45%	-33.54%	-0.04%	-0.12%	-64.02%	-	-
Horiz. %	31.69%	31.62%	23.87%	35.92%	35.94%	35.98%	100.00%	-
Div Payout %	9.35%	17.49%	19.35%	17.61%	9.53%	11.15%	8.71%	-
YoY %	-46.54%	-9.61%	9.88%	84.78%	-14.53%	28.01%	-	-
Horiz. %	107.35%	200.80%	222.16%	202.18%	109.41%	128.01%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	951,045	906,523	668,508	717,683	682,561	602,789	575,431	8.73%
YoY %	4.91%	35.60%	-6.85%	5.15%	13.23%	4.75%	-	-
Horiz. %	165.28%	157.54%	116.18%	124.72%	118.62%	104.75%	100.00%	-
NOSH	709,735	708,221	534,806	321,830	321,963	322,347	326,949	13.78%
YoY %	0.21%	32.43%	66.18%	-0.04%	-0.12%	-1.41%	-	-
Horiz. %	217.08%	216.62%	163.57%	98.43%	98.47%	98.59%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	4.10%	2.19%	1.40%	2.55%	4.74%	3.74%	9.28%	-
YoY %	87.21%	56.43%	-45.10%	-46.20%	26.74%	-59.70%	-	-
Horiz. %	44.18%	23.60%	15.09%	27.48%	51.08%	40.30%	100.00%	-
ROE	4.79%	2.68%	2.48%	3.82%	7.42%	7.19%	26.81%	-
YoY %	78.73%	8.06%	-35.08%	-48.52%	3.20%	-73.18%	-	-
Horiz. %	17.87%	10.00%	9.25%	14.25%	27.68%	26.82%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	156.47	156.35	208.65	310.83	330.88	359.65	508.35	-17.82%
YoY %	0.08%	-25.07%	-32.87%	-6.06%	-8.00%	-29.25%	-	-
Horiz. %	30.78%	30.76%	41.04%	61.14%	65.09%	70.75%	100.00%	-
EPS	6.42	3.43	3.10	8.52	15.74	13.45	47.19	-28.27%
YoY %	87.17%	10.65%	-63.62%	-45.87%	17.03%	-71.50%	-	-
Horiz. %	13.60%	7.27%	6.57%	18.05%	33.35%	28.50%	100.00%	-
DPS	0.60	0.60	0.60	1.50	1.50	1.50	4.11	-27.42%
YoY %	0.00%	0.00%	-60.00%	0.00%	0.00%	-63.50%	-	-
Horiz. %	14.60%	14.60%	14.60%	36.50%	36.50%	36.50%	100.00%	-
NAPS	1.34	1.28	1.25	2.23	2.12	1.87	1.76	-4.44%
YoY %	4.69%	2.40%	-43.95%	5.19%	13.37%	6.25%	-	-
Horiz. %	76.14%	72.73%	71.02%	126.70%	120.45%	106.25%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 321,721
RPS	63.69	63.51	64.00	57.37	61.10	66.49	95.32	-6.49%
YoY %	0.28%	-0.77%	11.56%	-6.10%	-8.11%	-30.25%	-	-
Horiz. %	66.82%	66.63%	67.14%	60.19%	64.10%	69.75%	100.00%	-
EPS	2.61	1.39	0.95	1.57	2.91	2.49	8.85	-18.40%
YoY %	87.77%	46.32%	-39.49%	-46.05%	16.87%	-71.86%	-	-
Horiz. %	29.49%	15.71%	10.73%	17.74%	32.88%	28.14%	100.00%	-
DPS	0.24	0.24	0.18	0.28	0.28	0.28	0.77	-17.65%
YoY %	0.00%	33.33%	-35.71%	0.00%	0.00%	-63.64%	-	-
Horiz. %	31.17%	31.17%	23.38%	36.36%	36.36%	36.36%	100.00%	-
NAPS	0.5454	0.5199	0.3834	0.4116	0.3915	0.3457	0.33	8.73%
YoY %	4.90%	35.60%	-6.85%	5.13%	13.25%	4.76%	-	-
Horiz. %	165.27%	157.55%	116.18%	124.73%	118.64%	104.76%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	0.765	0.565	0.56	0.97	1.26	1.00	1.58	-
P/RPS	0.49	0.36	0.27	0.31	0.38	0.28	0.31	7.92%
YoY %	36.11%	33.33%	-12.90%	-18.42%	35.71%	-9.68%	-	-
Horiz. %	158.06%	116.13%	87.10%	100.00%	122.58%	90.32%	100.00%	-
P/EPS	11.92	16.47	18.06	11.38	8.01	7.43	3.35	23.54%
YoY %	-27.63%	-8.80%	58.70%	42.07%	7.81%	121.79%	-	-
Horiz. %	355.82%	491.64%	539.10%	339.70%	239.10%	221.79%	100.00%	-
EY	8.39	6.07	5.54	8.78	12.49	13.45	29.87	-19.06%
YoY %	38.22%	9.57%	-36.90%	-29.70%	-7.14%	-54.97%	-	-
Horiz. %	28.09%	20.32%	18.55%	29.39%	41.81%	45.03%	100.00%	-
DY	0.78	1.06	1.07	1.55	1.19	1.50	2.60	-18.17%
YoY %	-26.42%	-0.93%	-30.97%	30.25%	-20.67%	-42.31%	-	-
Horiz. %	30.00%	40.77%	41.15%	59.62%	45.77%	57.69%	100.00%	-
P/NAPS	0.57	0.44	0.45	0.43	0.59	0.53	0.90	-7.32%
YoY %	29.55%	-2.22%	4.65%	-27.12%	11.32%	-41.11%	-	-
Horiz. %	63.33%	48.89%	50.00%	47.78%	65.56%	58.89%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	26/09/14	27/09/13	28/09/12	29/09/11	30/09/10	29/09/09	29/09/08	-
Price	0.785	0.545	0.50	0.80	1.31	1.11	1.07	-
P/RPS	0.50	0.35	0.24	0.26	0.40	0.31	0.21	15.54%
YoY %	42.86%	45.83%	-7.69%	-35.00%	29.03%	47.62%	-	-
Horiz. %	238.10%	166.67%	114.29%	123.81%	190.48%	147.62%	100.00%	-
P/EPS	12.23	15.89	16.13	9.39	8.32	8.25	2.27	32.38%
YoY %	-23.03%	-1.49%	71.78%	12.86%	0.85%	263.44%	-	-
Horiz. %	538.77%	700.00%	710.57%	413.66%	366.52%	363.44%	100.00%	-
EY	8.18	6.29	6.20	10.65	12.02	12.12	44.10	-24.47%
YoY %	30.05%	1.45%	-41.78%	-11.40%	-0.83%	-72.52%	-	-
Horiz. %	18.55%	14.26%	14.06%	24.15%	27.26%	27.48%	100.00%	-
DY	0.76	1.10	1.20	1.87	1.15	1.35	3.84	-23.65%
YoY %	-30.91%	-8.33%	-35.83%	62.61%	-14.81%	-64.84%	-	-
Horiz. %	19.79%	28.65%	31.25%	48.70%	29.95%	35.16%	100.00%	-
P/NAPS	0.59	0.43	0.40	0.36	0.62	0.59	0.61	-0.55%
YoY %	37.21%	7.50%	11.11%	-41.94%	5.08%	-3.28%	-	-
Horiz. %	96.72%	70.49%	65.57%	59.02%	101.64%	96.72%	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