[HIAPTEK] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 19.97%
YoY- -42.33%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,120,976 1,059,958 1,023,599 1,107,407 1,512,919 1,393,036 1,241,440 -1.68%
PBT 16,003 30,888 42,848 55,944 155,635 85,892 105,341 -26.93%
Tax -5,873 564 -11,086 10,906 -39,722 -24,201 -29,684 -23.64%
NP 10,130 31,452 31,762 66,850 115,913 61,691 75,657 -28.45%
-
NP to SH 9,670 33,824 32,855 66,850 115,913 61,691 75,657 -29.00%
-
Tax Rate 36.70% -1.83% 25.87% -19.49% 25.52% 28.18% 28.18% -
Total Cost 1,110,846 1,028,506 991,837 1,040,557 1,397,006 1,331,345 1,165,783 -0.80%
-
Net Worth 893,000 536,335 680,230 621,052 562,511 448,567 386,051 14.98%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 4,120 4,825 4,828 4,830 9,777 8,175 8,129 -10.69%
Div Payout % 42.61% 14.27% 14.70% 7.23% 8.44% 13.25% 10.75% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 893,000 536,335 680,230 621,052 562,511 448,567 386,051 14.98%
NOSH 714,400 400,249 320,863 321,788 321,434 327,421 324,413 14.04%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.90% 2.97% 3.10% 6.04% 7.66% 4.43% 6.09% -
ROE 1.08% 6.31% 4.83% 10.76% 20.61% 13.75% 19.60% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 156.91 264.82 319.01 344.14 470.68 425.46 382.67 -13.79%
EPS 1.35 8.45 10.24 20.77 36.06 18.84 23.32 -37.77%
DPS 0.58 1.21 1.50 1.50 3.00 2.50 2.50 -21.59%
NAPS 1.25 1.34 2.12 1.93 1.75 1.37 1.19 0.82%
Adjusted Per Share Value based on latest NOSH - 321,788
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 64.29 60.79 58.71 63.51 86.77 79.89 71.20 -1.68%
EPS 0.55 1.94 1.88 3.83 6.65 3.54 4.34 -29.10%
DPS 0.24 0.28 0.28 0.28 0.56 0.47 0.47 -10.58%
NAPS 0.5122 0.3076 0.3901 0.3562 0.3226 0.2573 0.2214 14.98%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.42 0.64 1.14 1.39 0.65 1.88 1.73 -
P/RPS 0.27 0.24 0.36 0.40 0.14 0.44 0.45 -8.15%
P/EPS 31.03 7.57 11.13 6.69 1.80 9.98 7.42 26.90%
EY 3.22 13.20 8.98 14.95 55.48 10.02 13.48 -21.21%
DY 1.37 1.88 1.32 1.08 4.62 1.33 1.45 -0.94%
P/NAPS 0.34 0.48 0.54 0.72 0.37 1.37 1.45 -21.45%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 25/03/13 29/03/12 30/03/11 30/03/10 30/03/09 24/03/08 21/03/07 -
Price 0.405 0.60 1.09 1.44 0.64 1.60 1.90 -
P/RPS 0.26 0.23 0.34 0.42 0.14 0.38 0.50 -10.31%
P/EPS 29.92 7.10 10.64 6.93 1.77 8.49 8.15 24.17%
EY 3.34 14.08 9.39 14.43 56.35 11.78 12.27 -19.48%
DY 1.42 2.01 1.38 1.04 4.69 1.56 1.32 1.22%
P/NAPS 0.32 0.45 0.51 0.75 0.37 1.17 1.60 -23.50%

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