[HIAPTEK] YoY Quarter Result on 31-Jan-2007 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 0.72%
YoY- 503.59%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 251,426 267,286 430,578 344,196 202,486 185,568 123,718 12.53%
PBT 7,096 -9,343 32,569 32,783 -5,529 14,547 9,187 -4.20%
Tax -3,138 2,175 -9,715 -9,847 -154 -4,918 -2,530 3.65%
NP 3,958 -7,168 22,854 22,936 -5,683 9,629 6,657 -8.29%
-
NP to SH 3,958 -7,168 22,854 22,936 -5,683 9,629 6,657 -8.29%
-
Tax Rate 44.22% - 29.83% 30.04% - 33.81% 27.54% -
Total Cost 247,468 274,454 407,724 321,260 208,169 175,939 117,061 13.27%
-
Net Worth 621,052 562,511 448,567 386,051 315,000 307,865 262,344 15.43%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - 4,918 -
Div Payout % - - - - - - 73.89% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 621,052 562,511 448,567 386,051 315,000 307,865 262,344 15.43%
NOSH 321,788 321,434 327,421 324,413 324,742 327,517 327,931 -0.31%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 1.57% -2.68% 5.31% 6.66% -2.81% 5.19% 5.38% -
ROE 0.64% -1.27% 5.09% 5.94% -1.80% 3.13% 2.54% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 78.13 83.15 131.51 106.10 62.35 56.66 37.73 12.88%
EPS 1.23 -2.23 6.98 7.07 -1.75 2.94 2.03 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.93 1.75 1.37 1.19 0.97 0.94 0.80 15.79%
Adjusted Per Share Value based on latest NOSH - 324,413
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 14.45 15.36 24.75 19.79 11.64 10.67 7.11 12.53%
EPS 0.23 -0.41 1.31 1.32 -0.33 0.55 0.38 -8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.357 0.3234 0.2579 0.2219 0.1811 0.177 0.1508 15.43%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.39 0.65 1.88 1.73 0.63 1.54 0.99 -
P/RPS 1.78 0.78 1.43 1.63 1.01 2.72 2.62 -6.23%
P/EPS 113.01 -29.15 26.93 24.47 -36.00 52.38 48.77 15.01%
EY 0.88 -3.43 3.71 4.09 -2.78 1.91 2.05 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
P/NAPS 0.72 0.37 1.37 1.45 0.65 1.64 1.24 -8.65%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 24/03/05 30/03/04 -
Price 1.44 0.64 1.60 1.90 0.79 1.41 1.10 -
P/RPS 1.84 0.77 1.22 1.79 1.27 2.49 2.92 -7.40%
P/EPS 117.07 -28.70 22.92 26.87 -45.14 47.96 54.19 13.68%
EY 0.85 -3.48 4.36 3.72 -2.22 2.09 1.85 -12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.75 0.37 1.17 1.60 0.81 1.50 1.38 -9.65%

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