[HIAPTEK] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 35.55%
YoY- 5903.88%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 260,541 314,002 284,172 273,939 291,579 274,563 244,636 1.05%
PBT 17,797 -64,650 8,870 15,652 241 11,329 14,436 3.54%
Tax -10,101 -3,721 1,781 -3,284 -35 6,814 -1,922 31.82%
NP 7,696 -68,371 10,651 12,368 206 18,143 12,514 -7.77%
-
NP to SH 7,875 -68,659 10,651 12,368 206 18,692 12,683 -7.62%
-
Tax Rate 56.76% - -20.08% 20.98% 14.52% -60.15% 13.31% -
Total Cost 252,845 382,373 273,521 261,571 291,373 256,420 232,122 1.43%
-
Net Worth 916,598 869,823 951,489 904,630 858,333 717,438 682,435 5.03%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 3,872 2,138 4,260 4,240 4,120 4,825 4,828 -3.60%
Div Payout % 49.18% 0.00% 40.00% 34.29% 2,000.00% 25.82% 38.07% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 916,598 869,823 951,489 904,630 858,333 717,438 682,435 5.03%
NOSH 1,290,983 712,969 710,066 706,742 686,666 321,721 321,903 26.02%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 2.95% -21.77% 3.75% 4.51% 0.07% 6.61% 5.12% -
ROE 0.86% -7.89% 1.12% 1.37% 0.02% 2.61% 1.86% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 20.18 44.04 40.02 38.76 42.46 85.34 76.00 -19.81%
EPS 0.61 -9.63 1.50 1.75 0.03 5.81 3.94 -26.70%
DPS 0.30 0.30 0.60 0.60 0.60 1.50 1.50 -23.50%
NAPS 0.71 1.22 1.34 1.28 1.25 2.23 2.12 -16.65%
Adjusted Per Share Value based on latest NOSH - 706,742
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 14.93 17.99 16.28 15.70 16.71 15.73 14.02 1.05%
EPS 0.45 -3.93 0.61 0.71 0.01 1.07 0.73 -7.73%
DPS 0.22 0.12 0.24 0.24 0.24 0.28 0.28 -3.93%
NAPS 0.5252 0.4984 0.5452 0.5183 0.4918 0.4111 0.391 5.03%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.285 0.37 0.765 0.565 0.56 0.97 1.26 -
P/RPS 1.41 0.84 1.91 1.46 1.32 1.14 1.66 -2.68%
P/EPS 46.72 -3.84 51.00 32.29 1,866.67 16.70 31.98 6.51%
EY 2.14 -26.03 1.96 3.10 0.05 5.99 3.13 -6.13%
DY 1.05 0.81 0.78 1.06 1.07 1.55 1.19 -2.06%
P/NAPS 0.40 0.30 0.57 0.44 0.45 0.43 0.59 -6.26%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 04/10/16 30/09/15 26/09/14 27/09/13 28/09/12 29/09/11 30/09/10 -
Price 0.32 0.26 0.785 0.545 0.50 0.80 1.31 -
P/RPS 1.59 0.59 1.96 1.41 1.18 0.94 1.72 -1.30%
P/EPS 52.46 -2.70 52.33 31.14 1,666.67 13.77 33.25 7.88%
EY 1.91 -37.04 1.91 3.21 0.06 7.26 3.01 -7.29%
DY 0.94 1.15 0.76 1.10 1.20 1.87 1.15 -3.30%
P/NAPS 0.45 0.21 0.59 0.43 0.40 0.36 0.62 -5.19%

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