[HIAPTEK] YoY Quarter Result on 31-Jul-2012 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -96.91%
YoY- -98.9%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 314,002 284,172 273,939 291,579 274,563 244,636 302,625 0.61%
PBT -64,650 8,870 15,652 241 11,329 14,436 42,936 -
Tax -3,721 1,781 -3,284 -35 6,814 -1,922 4,824 -
NP -68,371 10,651 12,368 206 18,143 12,514 47,760 -
-
NP to SH -68,659 10,651 12,368 206 18,692 12,683 47,760 -
-
Tax Rate - -20.08% 20.98% 14.52% -60.15% 13.31% -11.24% -
Total Cost 382,373 273,521 261,571 291,373 256,420 232,122 254,865 6.99%
-
Net Worth 869,823 951,489 904,630 858,333 717,438 682,435 598,937 6.41%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 2,138 4,260 4,240 4,120 4,825 4,828 4,830 -12.69%
Div Payout % 0.00% 40.00% 34.29% 2,000.00% 25.82% 38.07% 10.11% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 869,823 951,489 904,630 858,333 717,438 682,435 598,937 6.41%
NOSH 712,969 710,066 706,742 686,666 321,721 321,903 322,009 14.15%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -21.77% 3.75% 4.51% 0.07% 6.61% 5.12% 15.78% -
ROE -7.89% 1.12% 1.37% 0.02% 2.61% 1.86% 7.97% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 44.04 40.02 38.76 42.46 85.34 76.00 93.98 -11.86%
EPS -9.63 1.50 1.75 0.03 5.81 3.94 14.83 -
DPS 0.30 0.60 0.60 0.60 1.50 1.50 1.50 -23.51%
NAPS 1.22 1.34 1.28 1.25 2.23 2.12 1.86 -6.78%
Adjusted Per Share Value based on latest NOSH - 686,666
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 17.99 16.28 15.70 16.71 15.73 14.02 17.34 0.61%
EPS -3.93 0.61 0.71 0.01 1.07 0.73 2.74 -
DPS 0.12 0.24 0.24 0.24 0.28 0.28 0.28 -13.16%
NAPS 0.4984 0.5452 0.5183 0.4918 0.4111 0.391 0.3432 6.41%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.37 0.765 0.565 0.56 0.97 1.26 1.00 -
P/RPS 0.84 1.91 1.46 1.32 1.14 1.66 1.06 -3.80%
P/EPS -3.84 51.00 32.29 1,866.67 16.70 31.98 6.74 -
EY -26.03 1.96 3.10 0.05 5.99 3.13 14.83 -
DY 0.81 0.78 1.06 1.07 1.55 1.19 1.50 -9.75%
P/NAPS 0.30 0.57 0.44 0.45 0.43 0.59 0.54 -9.32%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 28/09/12 29/09/11 30/09/10 29/09/09 -
Price 0.26 0.785 0.545 0.50 0.80 1.31 1.11 -
P/RPS 0.59 1.96 1.41 1.18 0.94 1.72 1.18 -10.90%
P/EPS -2.70 52.33 31.14 1,666.67 13.77 33.25 7.48 -
EY -37.04 1.91 3.21 0.06 7.26 3.01 13.36 -
DY 1.15 0.76 1.10 1.20 1.87 1.15 1.35 -2.63%
P/NAPS 0.21 0.59 0.43 0.40 0.36 0.62 0.60 -16.04%

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