[HIAPTEK] YoY TTM Result on 31-Jan-2008 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -0.13%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 1,023,599 1,107,407 1,512,919 1,393,036 1,241,440 747,966 809,273 3.99%
PBT 42,848 55,944 155,635 85,892 105,341 24,650 72,329 -8.35%
Tax -11,086 10,906 -39,722 -24,201 -29,684 -7,905 -21,532 -10.46%
NP 31,762 66,850 115,913 61,691 75,657 16,745 50,797 -7.52%
-
NP to SH 32,855 66,850 115,913 61,691 75,657 16,745 50,797 -7.00%
-
Tax Rate 25.87% -19.49% 25.52% 28.18% 28.18% 32.07% 29.77% -
Total Cost 991,837 1,040,557 1,397,006 1,331,345 1,165,783 731,221 758,476 4.57%
-
Net Worth 680,230 621,052 562,511 448,567 386,051 315,000 307,865 14.11%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 4,828 4,830 9,777 8,175 8,129 8,185 3,273 6.69%
Div Payout % 14.70% 7.23% 8.44% 13.25% 10.75% 48.89% 6.45% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 680,230 621,052 562,511 448,567 386,051 315,000 307,865 14.11%
NOSH 320,863 321,788 321,434 327,421 324,413 324,742 327,517 -0.34%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 3.10% 6.04% 7.66% 4.43% 6.09% 2.24% 6.28% -
ROE 4.83% 10.76% 20.61% 13.75% 19.60% 5.32% 16.50% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 319.01 344.14 470.68 425.46 382.67 230.33 247.09 4.34%
EPS 10.24 20.77 36.06 18.84 23.32 5.16 15.51 -6.68%
DPS 1.50 1.50 3.00 2.50 2.50 2.50 1.00 6.98%
NAPS 2.12 1.93 1.75 1.37 1.19 0.97 0.94 14.50%
Adjusted Per Share Value based on latest NOSH - 327,421
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 58.84 63.66 86.97 80.08 71.36 43.00 46.52 3.99%
EPS 1.89 3.84 6.66 3.55 4.35 0.96 2.92 -6.99%
DPS 0.28 0.28 0.56 0.47 0.47 0.47 0.19 6.67%
NAPS 0.391 0.357 0.3234 0.2579 0.2219 0.1811 0.177 14.11%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.14 1.39 0.65 1.88 1.73 0.63 1.54 -
P/RPS 0.36 0.40 0.14 0.44 0.45 0.27 0.62 -8.65%
P/EPS 11.13 6.69 1.80 9.98 7.42 12.22 9.93 1.91%
EY 8.98 14.95 55.48 10.02 13.48 8.18 10.07 -1.89%
DY 1.32 1.08 4.62 1.33 1.45 3.97 0.65 12.52%
P/NAPS 0.54 0.72 0.37 1.37 1.45 0.65 1.64 -16.89%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 24/03/05 -
Price 1.09 1.44 0.64 1.60 1.90 0.79 1.41 -
P/RPS 0.34 0.42 0.14 0.38 0.50 0.34 0.57 -8.24%
P/EPS 10.64 6.93 1.77 8.49 8.15 15.32 9.09 2.65%
EY 9.39 14.43 56.35 11.78 12.27 6.53 11.00 -2.60%
DY 1.38 1.04 4.69 1.56 1.32 3.16 0.71 11.70%
P/NAPS 0.51 0.75 0.37 1.17 1.60 0.81 1.50 -16.44%

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