[HIAPTEK] YoY Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -29.26%
YoY- 187.28%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 279,635 315,693 301,516 275,910 184,430 209,377 147,802 11.20%
PBT 23,561 15,622 17,449 32,128 9,779 20,012 10,671 14.09%
Tax -6,392 -10,816 -4,300 -9,355 -1,852 -6,228 -3,366 11.26%
NP 17,169 4,806 13,149 22,773 7,927 13,784 7,305 15.29%
-
NP to SH 17,169 4,806 13,149 22,773 7,927 13,784 7,305 15.29%
-
Tax Rate 27.13% 69.24% 24.64% 29.12% 18.94% 31.12% 31.54% -
Total Cost 262,466 310,887 288,367 253,137 176,503 195,593 140,497 10.96%
-
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
NOSH 322,120 322,550 327,089 324,401 326,213 327,410 296,951 1.36%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.14% 1.52% 4.36% 8.25% 4.30% 6.58% 4.94% -
ROE 2.78% 0.84% 3.09% 6.32% 2.48% 4.63% 3.11% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 86.81 97.87 92.18 85.05 56.54 63.95 49.77 9.70%
EPS 5.33 1.49 4.02 7.02 2.43 4.21 2.46 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.78 1.30 1.11 0.98 0.91 0.79 15.93%
Adjusted Per Share Value based on latest NOSH - 324,401
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 16.02 18.09 17.28 15.81 10.57 12.00 8.47 11.19%
EPS 0.98 0.28 0.75 1.30 0.45 0.79 0.42 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.329 0.2436 0.2063 0.1832 0.1707 0.1344 17.52%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.38 0.68 1.76 1.18 0.88 1.14 0.76 -
P/RPS 1.59 0.69 1.91 1.39 1.56 1.78 1.53 0.64%
P/EPS 25.89 45.64 43.78 16.81 36.21 27.08 30.89 -2.89%
EY 3.86 2.19 2.28 5.95 2.76 3.69 3.24 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.38 1.35 1.06 0.90 1.25 0.96 -4.67%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 16/12/09 03/12/08 13/12/07 15/12/06 12/12/05 14/12/04 16/12/03 -
Price 1.44 0.64 1.75 1.32 0.69 1.36 0.75 -
P/RPS 1.66 0.65 1.90 1.55 1.22 2.13 1.51 1.58%
P/EPS 27.02 42.95 43.53 18.80 28.40 32.30 30.49 -1.99%
EY 3.70 2.33 2.30 5.32 3.52 3.10 3.28 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.36 1.35 1.19 0.70 1.49 0.95 -3.85%

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