[HIAPTEK] YoY 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- 244.68%
YoY- 47.38%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 284,172 273,939 291,579 274,563 244,636 302,625 484,077 -8.49%
PBT 8,870 15,652 241 11,329 14,436 42,936 87,981 -31.76%
Tax 1,781 -3,284 -35 6,814 -1,922 4,824 -15,670 -
NP 10,651 12,368 206 18,143 12,514 47,760 72,311 -27.31%
-
NP to SH 10,651 12,368 206 18,692 12,683 47,760 72,311 -27.31%
-
Tax Rate -20.08% 20.98% 14.52% -60.15% 13.31% -11.24% 17.81% -
Total Cost 273,521 261,571 291,373 256,420 232,122 254,865 411,766 -6.58%
-
Net Worth 951,489 904,630 858,333 717,438 682,435 598,937 573,639 8.79%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 4,260 4,240 4,120 4,825 4,828 4,830 9,777 -12.92%
Div Payout % 40.00% 34.29% 2,000.00% 25.82% 38.07% 10.11% 13.52% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 951,489 904,630 858,333 717,438 682,435 598,937 573,639 8.79%
NOSH 710,066 706,742 686,666 321,721 321,903 322,009 325,931 13.85%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 3.75% 4.51% 0.07% 6.61% 5.12% 15.78% 14.94% -
ROE 1.12% 1.37% 0.02% 2.61% 1.86% 7.97% 12.61% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 40.02 38.76 42.46 85.34 76.00 93.98 148.52 -19.62%
EPS 1.50 1.75 0.03 5.81 3.94 14.83 22.19 -36.16%
DPS 0.60 0.60 0.60 1.50 1.50 1.50 3.00 -23.51%
NAPS 1.34 1.28 1.25 2.23 2.12 1.86 1.76 -4.44%
Adjusted Per Share Value based on latest NOSH - 321,721
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 16.28 15.70 16.71 15.73 14.02 17.34 27.74 -8.49%
EPS 0.61 0.71 0.01 1.07 0.73 2.74 4.14 -27.31%
DPS 0.24 0.24 0.24 0.28 0.28 0.28 0.56 -13.16%
NAPS 0.5452 0.5183 0.4918 0.4111 0.391 0.3432 0.3287 8.79%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
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 1.91 1.46 1.32 1.14 1.66 1.06 1.06 10.30%
P/EPS 51.00 32.29 1,866.67 16.70 31.98 6.74 7.12 38.81%
EY 1.96 3.10 0.05 5.99 3.13 14.83 14.04 -27.96%
DY 0.78 1.06 1.07 1.55 1.19 1.50 1.90 -13.78%
P/NAPS 0.57 0.44 0.45 0.43 0.59 0.54 0.90 -7.32%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
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 1.96 1.41 1.18 0.94 1.72 1.18 0.72 18.15%
P/EPS 52.33 31.14 1,666.67 13.77 33.25 7.48 4.82 48.77%
EY 1.91 3.21 0.06 7.26 3.01 13.36 20.73 -32.78%
DY 0.76 1.10 1.20 1.87 1.15 1.35 2.80 -19.52%
P/NAPS 0.59 0.43 0.40 0.36 0.62 0.60 0.61 -0.55%

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