[HIAPTEK] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 60.84%
YoY- 351.82%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 1,107,407 1,512,919 1,393,036 1,241,440 747,966 809,273 506,397 13.91%
PBT 55,944 155,635 85,892 105,341 24,650 72,329 33,701 8.80%
Tax 10,906 -39,722 -24,201 -29,684 -7,905 -21,532 -9,360 -
NP 66,850 115,913 61,691 75,657 16,745 50,797 24,341 18.32%
-
NP to SH 66,850 115,913 61,691 75,657 16,745 50,797 24,341 18.32%
-
Tax Rate -19.49% 25.52% 28.18% 28.18% 32.07% 29.77% 27.77% -
Total Cost 1,040,557 1,397,006 1,331,345 1,165,783 731,221 758,476 482,056 13.66%
-
Net Worth 621,052 562,511 448,567 386,051 315,000 307,865 262,344 15.43%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 4,830 9,777 8,175 8,129 8,185 3,273 4,918 -0.30%
Div Payout % 7.23% 8.44% 13.25% 10.75% 48.89% 6.45% 20.21% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 621,052 562,511 448,567 386,051 315,000 307,865 262,344 15.43%
NOSH 321,788 321,434 327,421 324,413 324,742 327,517 327,931 -0.31%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 6.04% 7.66% 4.43% 6.09% 2.24% 6.28% 4.81% -
ROE 10.76% 20.61% 13.75% 19.60% 5.32% 16.50% 9.28% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 344.14 470.68 425.46 382.67 230.33 247.09 154.42 14.27%
EPS 20.77 36.06 18.84 23.32 5.16 15.51 7.42 18.69%
DPS 1.50 3.00 2.50 2.50 2.50 1.00 1.50 0.00%
NAPS 1.93 1.75 1.37 1.19 0.97 0.94 0.80 15.79%
Adjusted Per Share Value based on latest NOSH - 324,413
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 63.45 86.69 79.82 71.13 42.86 46.37 29.02 13.91%
EPS 3.83 6.64 3.53 4.33 0.96 2.91 1.39 18.38%
DPS 0.28 0.56 0.47 0.47 0.47 0.19 0.28 0.00%
NAPS 0.3558 0.3223 0.257 0.2212 0.1805 0.1764 0.1503 15.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.39 0.65 1.88 1.73 0.63 1.54 0.99 -
P/RPS 0.40 0.14 0.44 0.45 0.27 0.62 0.64 -7.52%
P/EPS 6.69 1.80 9.98 7.42 12.22 9.93 13.34 -10.85%
EY 14.95 55.48 10.02 13.48 8.18 10.07 7.50 12.17%
DY 1.08 4.62 1.33 1.45 3.97 0.65 1.52 -5.53%
P/NAPS 0.72 0.37 1.37 1.45 0.65 1.64 1.24 -8.65%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 24/03/05 30/03/04 -
Price 1.44 0.64 1.60 1.90 0.79 1.41 1.10 -
P/RPS 0.42 0.14 0.38 0.50 0.34 0.57 0.71 -8.37%
P/EPS 6.93 1.77 8.49 8.15 15.32 9.09 14.82 -11.88%
EY 14.43 56.35 11.78 12.27 6.53 11.00 6.75 13.48%
DY 1.04 4.69 1.56 1.32 3.16 0.71 1.36 -4.36%
P/NAPS 0.75 0.37 1.17 1.60 0.81 1.50 1.38 -9.65%

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