[HIAPTEK] YoY TTM Result on 30-Apr-2014 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 10.39%
YoY- 289.79%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,105,918 1,191,522 1,227,788 1,100,257 1,124,958 1,098,872 970,436 2.19%
PBT 82,393 -107,064 7,080 56,633 18,817 32,029 28,482 19.34%
Tax -39,989 -11,176 -4,859 -9,351 -6,687 1,533 -8,573 29.23%
NP 42,404 -118,240 2,221 47,282 12,130 33,562 19,909 13.41%
-
NP to SH 42,765 -118,095 2,225 47,282 12,130 35,065 21,411 12.20%
-
Tax Rate 48.53% - 68.63% 16.51% 35.54% -4.79% 30.10% -
Total Cost 1,063,514 1,309,762 1,225,567 1,052,975 1,112,828 1,065,310 950,527 1.88%
-
Net Worth 940,287 817,271 937,923 938,098 891,181 957,063 700,470 5.02%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 3,872 2,138 4,260 4,240 4,120 4,825 4,828 -3.60%
Div Payout % 9.06% 0.00% 191.48% 8.97% 33.97% 13.76% 22.55% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 940,287 817,271 937,923 938,098 891,181 957,063 700,470 5.02%
NOSH 1,288,064 710,671 710,547 710,680 707,286 708,936 322,797 25.91%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.83% -9.92% 0.18% 4.30% 1.08% 3.05% 2.05% -
ROE 4.55% -14.45% 0.24% 5.04% 1.36% 3.66% 3.06% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 85.86 167.66 172.79 154.82 159.05 155.00 300.63 -18.83%
EPS 3.32 -16.62 0.31 6.65 1.72 4.95 6.63 -10.87%
DPS 0.30 0.30 0.60 0.60 0.58 0.68 1.50 -23.50%
NAPS 0.73 1.15 1.32 1.32 1.26 1.35 2.17 -16.59%
Adjusted Per Share Value based on latest NOSH - 710,680
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 63.57 68.49 70.58 63.25 64.67 63.17 55.79 2.19%
EPS 2.46 -6.79 0.13 2.72 0.70 2.02 1.23 12.23%
DPS 0.22 0.12 0.24 0.24 0.24 0.28 0.28 -3.93%
NAPS 0.5405 0.4698 0.5392 0.5393 0.5123 0.5502 0.4027 5.02%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.315 0.505 0.515 0.79 0.41 0.60 1.02 -
P/RPS 0.37 0.30 0.30 0.51 0.26 0.39 0.34 1.41%
P/EPS 9.49 -3.04 164.46 11.87 23.91 12.13 15.38 -7.72%
EY 10.54 -32.91 0.61 8.42 4.18 8.24 6.50 8.38%
DY 0.95 0.59 1.17 0.76 1.42 1.13 1.47 -7.01%
P/NAPS 0.43 0.44 0.39 0.60 0.33 0.44 0.47 -1.47%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 29/06/15 30/06/14 27/06/13 28/06/12 29/06/11 -
Price 0.365 0.205 0.415 0.72 0.52 0.57 0.94 -
P/RPS 0.43 0.12 0.24 0.47 0.33 0.37 0.31 5.59%
P/EPS 10.99 -1.23 132.53 10.82 30.32 11.52 14.17 -4.14%
EY 9.10 -81.06 0.75 9.24 3.30 8.68 7.06 4.31%
DY 0.82 1.46 1.45 0.83 1.12 1.19 1.60 -10.53%
P/NAPS 0.50 0.18 0.31 0.55 0.41 0.42 0.43 2.54%

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