[HIAPTEK] YoY Quarter Result on 31-Jul-2009 [#4]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	291,579	274,563	244,636	302,625	484,077	325,284	341,817	-2.61%
YoY %	6.20%	12.23%	-19.16%	-37.48%	48.82%	-4.84%	-	-
Horiz. %	85.30%	80.32%	71.57%	88.53%	141.62%	95.16%	100.00%	-
PBT	241	11,329	14,436	42,936	87,981	12,301	26,698	-54.33%
YoY %	-97.87%	-21.52%	-66.38%	-51.20%	615.23%	-53.93%	-	-
Horiz. %	0.90%	42.43%	54.07%	160.82%	329.54%	46.07%	100.00%	-
Tax	-35	6,814	-1,922	4,824	-15,670	-3,054	-7,614	-59.19%
YoY %	-100.51%	454.53%	-139.84%	130.78%	-413.10%	59.89%	-	-
Horiz. %	0.46%	-89.49%	25.24%	-63.36%	205.81%	40.11%	100.00%	-
NP	206	18,143	12,514	47,760	72,311	9,247	19,084	-52.95%
YoY %	-98.86%	44.98%	-73.80%	-33.95%	681.99%	-51.55%	-	-
Horiz. %	1.08%	95.07%	65.57%	250.26%	378.91%	48.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206	18,692	12,683	47,760	72,311	9,247	19,084	-52.95%
YoY %	-98.90%	47.38%	-73.44%	-33.95%	681.99%	-51.55%	-	-
Horiz. %	1.08%	97.95%	66.46%	250.26%	378.91%	48.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.52%	-60.15%	13.31%	-11.24%	17.81%	24.83%	28.52%	-
YoY %	124.14%	-551.92%	218.42%	-163.11%	-28.27%	-12.94%	-	-
Horiz. %	50.91%	-210.90%	46.67%	-39.41%	62.45%	87.06%	100.00%	-
Total Cost	291,373	256,420	232,122	254,865	411,766	316,037	322,733	-1.68%
YoY %	13.63%	10.47%	-8.92%	-38.10%	30.29%	-2.07%	-	-
Horiz. %	90.28%	79.45%	71.92%	78.97%	127.59%	97.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,333	717,438	682,435	598,937	573,639	327,003	338,132	16.77%
YoY %	19.64%	5.13%	13.94%	4.41%	75.42%	-3.29%	-	-
Horiz. %	253.85%	212.18%	201.83%	177.13%	169.65%	96.71%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	4,120	4,825	4,828	4,830	9,777	8,175	4,876	-2.76%
YoY %	-14.61%	-0.06%	-0.04%	-50.60%	19.60%	67.66%	-	-
Horiz. %	84.50%	98.95%	99.02%	99.06%	200.51%	167.66%	100.00%	-
Div Payout %	2,000.00%	25.82%	38.07%	10.11%	13.52%	88.41%	25.55%	-
YoY %	7,645.93%	-32.18%	276.56%	-25.22%	-84.71%	246.03%	-	-
Horiz. %	7,827.79%	101.06%	149.00%	39.57%	52.92%	346.03%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	858,333	717,438	682,435	598,937	573,639	327,003	338,132	16.77%
YoY %	19.64%	5.13%	13.94%	4.41%	75.42%	-3.29%	-	-
Horiz. %	253.85%	212.18%	201.83%	177.13%	169.65%	96.71%	100.00%	-
NOSH	686,666	321,721	321,903	322,009	325,931	327,003	325,127	13.25%
YoY %	113.44%	-0.06%	-0.03%	-1.20%	-0.33%	0.58%	-	-
Horiz. %	211.20%	98.95%	99.01%	99.04%	100.25%	100.58%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	0.07%	6.61%	5.12%	15.78%	14.94%	2.84%	5.58%	-
YoY %	-98.94%	29.10%	-67.55%	5.62%	426.06%	-49.10%	-	-
Horiz. %	1.25%	118.46%	91.76%	282.80%	267.74%	50.90%	100.00%	-
ROE	0.02%	2.61%	1.86%	7.97%	12.61%	2.83%	5.64%	-
YoY %	-99.23%	40.32%	-76.66%	-36.80%	345.58%	-49.82%	-	-
Horiz. %	0.35%	46.28%	32.98%	141.31%	223.58%	50.18%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	42.46	85.34	76.00	93.98	148.52	99.47	105.13	-14.01%
YoY %	-50.25%	12.29%	-19.13%	-36.72%	49.31%	-5.38%	-	-
Horiz. %	40.39%	81.18%	72.29%	89.39%	141.27%	94.62%	100.00%	-
EPS	0.03	5.81	3.94	14.83	22.19	2.82	5.87	-58.46%
YoY %	-99.48%	47.46%	-73.43%	-33.17%	686.88%	-51.96%	-	-
Horiz. %	0.51%	98.98%	67.12%	252.64%	378.02%	48.04%	100.00%	-
DPS	0.60	1.50	1.50	1.50	3.00	2.50	1.50	-14.15%
YoY %	-60.00%	0.00%	0.00%	-50.00%	20.00%	66.67%	-	-
Horiz. %	40.00%	100.00%	100.00%	100.00%	200.00%	166.67%	100.00%	-
NAPS	1.25	2.23	2.12	1.86	1.76	1.00	1.04	3.10%
YoY %	-43.95%	5.19%	13.98%	5.68%	76.00%	-3.85%	-	-
Horiz. %	120.19%	214.42%	203.85%	178.85%	169.23%	96.15%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 322,009
RPS	16.71	15.73	14.02	17.34	27.74	18.64	19.59	-2.61%
YoY %	6.23%	12.20%	-19.15%	-37.49%	48.82%	-4.85%	-	-
Horiz. %	85.30%	80.30%	71.57%	88.51%	141.60%	95.15%	100.00%	-
EPS	0.01	1.07	0.73	2.74	4.14	0.53	1.09	-54.21%
YoY %	-99.07%	46.58%	-73.36%	-33.82%	681.13%	-51.38%	-	-
Horiz. %	0.92%	98.17%	66.97%	251.38%	379.82%	48.62%	100.00%	-
DPS	0.24	0.28	0.28	0.28	0.56	0.47	0.28	-2.53%
YoY %	-14.29%	0.00%	0.00%	-50.00%	19.15%	67.86%	-	-
Horiz. %	85.71%	100.00%	100.00%	100.00%	200.00%	167.86%	100.00%	-
NAPS	0.4918	0.4111	0.391	0.3432	0.3287	0.1874	0.1937	16.78%
YoY %	19.63%	5.14%	13.93%	4.41%	75.40%	-3.25%	-	-
Horiz. %	253.90%	212.24%	201.86%	177.18%	169.70%	96.75%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	0.56	0.97	1.26	1.00	1.58	2.38	0.82	-
P/RPS	1.32	1.14	1.66	1.06	1.06	2.39	0.78	9.15%
YoY %	15.79%	-31.33%	56.60%	0.00%	-55.65%	206.41%	-	-
Horiz. %	169.23%	146.15%	212.82%	135.90%	135.90%	306.41%	100.00%	-
P/EPS	1,866.67	16.70	31.98	6.74	7.12	84.16	13.97	125.93%
YoY %	11,077.66%	-47.78%	374.48%	-5.34%	-91.54%	502.43%	-	-
Horiz. %	13,361.99%	119.54%	228.92%	48.25%	50.97%	602.43%	100.00%	-
EY	0.05	5.99	3.13	14.83	14.04	1.19	7.16	-56.24%
YoY %	-99.17%	91.37%	-78.89%	5.63%	1,079.83%	-83.38%	-	-
Horiz. %	0.70%	83.66%	43.72%	207.12%	196.09%	16.62%	100.00%	-
DY	1.07	1.55	1.19	1.50	1.90	1.05	1.83	-8.54%
YoY %	-30.97%	30.25%	-20.67%	-21.05%	80.95%	-42.62%	-	-
Horiz. %	58.47%	84.70%	65.03%	81.97%	103.83%	57.38%	100.00%	-
P/NAPS	0.45	0.43	0.59	0.54	0.90	2.38	0.79	-8.94%
YoY %	4.65%	-27.12%	9.26%	-40.00%	-62.18%	201.27%	-	-
Horiz. %	56.96%	54.43%	74.68%	68.35%	113.92%	301.27%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/12	29/09/11	30/09/10	29/09/09	29/09/08	27/09/07	19/09/06	-
Price	0.50	0.80	1.31	1.11	1.07	1.83	0.88	-
P/RPS	1.18	0.94	1.72	1.18	0.72	1.84	0.84	5.82%
YoY %	25.53%	-45.35%	45.76%	63.89%	-60.87%	119.05%	-	-
Horiz. %	140.48%	111.90%	204.76%	140.48%	85.71%	219.05%	100.00%	-
P/EPS	1,666.67	13.77	33.25	7.48	4.82	64.71	14.99	119.12%
YoY %	12,003.63%	-58.59%	344.52%	55.19%	-92.55%	331.69%	-	-
Horiz. %	11,118.55%	91.86%	221.81%	49.90%	32.15%	431.69%	100.00%	-
EY	0.06	7.26	3.01	13.36	20.73	1.55	6.67	-54.36%
YoY %	-99.17%	141.20%	-77.47%	-35.55%	1,237.42%	-76.76%	-	-
Horiz. %	0.90%	108.85%	45.13%	200.30%	310.79%	23.24%	100.00%	-
DY	1.20	1.87	1.15	1.35	2.80	1.37	1.70	-5.63%
YoY %	-35.83%	62.61%	-14.81%	-51.79%	104.38%	-19.41%	-	-
Horiz. %	70.59%	110.00%	67.65%	79.41%	164.71%	80.59%	100.00%	-
P/NAPS	0.40	0.36	0.62	0.60	0.61	1.83	0.85	-11.79%
YoY %	11.11%	-41.94%	3.33%	-1.64%	-66.67%	115.29%	-	-
Horiz. %	47.06%	42.35%	72.94%	70.59%	71.76%	215.29%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos