[HIAPTEK] YoY Quarter Result on 30-Apr-2005 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 5.29%
YoY- -34.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 445,863 335,658 279,517 196,086 241,146 111,705 0 -
PBT 61,375 23,573 13,732 14,588 21,546 7,831 0 -
Tax -15,411 -7,132 -2,868 -4,450 -5,964 -2,028 0 -
NP 45,964 16,441 10,864 10,138 15,582 5,803 0 -
-
NP to SH 45,964 16,441 10,864 10,138 15,582 5,803 0 -
-
Tax Rate 25.11% 30.25% 20.89% 30.50% 27.68% 25.90% - -
Total Cost 399,899 319,217 268,653 185,948 225,564 105,902 0 -
-
Net Worth 490,718 398,864 322,016 310,680 278,249 46,831 0 -
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 3,631 - 4,879 4,905 - - - -
Div Payout % 7.90% - 44.91% 48.39% - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 490,718 398,864 322,016 310,680 278,249 46,831 0 -
NOSH 327,145 324,280 325,269 327,032 327,352 50,903 0 -
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 10.31% 4.90% 3.89% 5.17% 6.46% 5.19% 0.00% -
ROE 9.37% 4.12% 3.37% 3.26% 5.60% 12.39% 0.00% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 136.29 103.51 85.93 59.96 73.67 219.44 0.00 -
EPS 14.05 5.07 3.34 3.10 4.76 11.40 0.00 -
DPS 1.11 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.50 1.23 0.99 0.95 0.85 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,032
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 25.55 19.23 16.02 11.24 13.82 6.40 0.00 -
EPS 2.63 0.94 0.62 0.58 0.89 0.33 0.00 -
DPS 0.21 0.00 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.2812 0.2285 0.1845 0.178 0.1594 0.0268 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 - - -
Price 1.68 2.17 0.82 1.50 1.09 0.00 0.00 -
P/RPS 1.23 2.10 0.95 2.50 1.48 0.00 0.00 -
P/EPS 11.96 42.80 24.55 48.39 22.90 0.00 0.00 -
EY 8.36 2.34 4.07 2.07 4.37 0.00 0.00 -
DY 0.66 0.00 1.83 1.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.76 0.83 1.58 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 27/08/03 - -
Price 1.59 2.09 0.89 1.35 1.04 0.00 0.00 -
P/RPS 1.17 2.02 1.04 2.25 1.41 0.00 0.00 -
P/EPS 11.32 41.22 26.65 43.55 21.85 0.00 0.00 -
EY 8.84 2.43 3.75 2.30 4.58 0.00 0.00 -
DY 0.70 0.00 1.69 1.11 0.00 0.00 0.00 -
P/NAPS 1.06 1.70 0.90 1.42 1.22 0.00 0.00 -

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
Post a Comment