[HIAPTEK] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 1.95%
YoY- -71.41%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,241,514 1,189,481 1,082,868 1,120,976 1,059,958 1,023,599 1,107,407 1.92%
PBT -124,434 23,581 57,112 16,003 30,888 42,848 55,944 -
Tax -9,519 -2,599 -14,280 -5,873 564 -11,086 10,906 -
NP -133,953 20,982 42,832 10,130 31,452 31,762 66,850 -
-
NP to SH -133,871 20,986 42,832 9,670 33,824 32,855 66,850 -
-
Tax Rate - 11.02% 25.00% 36.70% -1.83% 25.87% -19.49% -
Total Cost 1,375,467 1,168,499 1,040,036 1,110,846 1,028,506 991,837 1,040,557 4.75%
-
Net Worth 812,428 952,436 925,902 893,000 536,335 680,230 621,052 4.57%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 2,138 4,260 4,240 4,120 4,825 4,828 4,830 -12.69%
Div Payout % 0.00% 20.30% 9.90% 42.61% 14.27% 14.70% 7.23% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 812,428 952,436 925,902 893,000 536,335 680,230 621,052 4.57%
NOSH 712,656 716,117 706,796 714,400 400,249 320,863 321,788 14.16%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -10.79% 1.76% 3.96% 0.90% 2.97% 3.10% 6.04% -
ROE -16.48% 2.20% 4.63% 1.08% 6.31% 4.83% 10.76% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 174.21 166.10 153.21 156.91 264.82 319.01 344.14 -10.72%
EPS -18.78 2.93 6.06 1.35 8.45 10.24 20.77 -
DPS 0.30 0.60 0.60 0.58 1.21 1.50 1.50 -23.51%
NAPS 1.14 1.33 1.31 1.25 1.34 2.12 1.93 -8.39%
Adjusted Per Share Value based on latest NOSH - 714,400
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 71.14 68.15 62.05 64.23 60.73 58.65 63.45 1.92%
EPS -7.67 1.20 2.45 0.55 1.94 1.88 3.83 -
DPS 0.12 0.24 0.24 0.24 0.28 0.28 0.28 -13.16%
NAPS 0.4655 0.5457 0.5305 0.5117 0.3073 0.3898 0.3558 4.57%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.205 0.59 0.735 0.42 0.64 1.14 1.39 -
P/RPS 0.12 0.36 0.48 0.27 0.24 0.36 0.40 -18.17%
P/EPS -1.09 20.13 12.13 31.03 7.57 11.13 6.69 -
EY -91.63 4.97 8.24 3.22 13.20 8.98 14.95 -
DY 1.46 1.02 0.82 1.37 1.88 1.32 1.08 5.15%
P/NAPS 0.18 0.44 0.56 0.34 0.48 0.54 0.72 -20.62%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 26/03/15 27/03/14 25/03/13 29/03/12 30/03/11 30/03/10 -
Price 0.305 0.525 0.725 0.405 0.60 1.09 1.44 -
P/RPS 0.18 0.32 0.47 0.26 0.23 0.34 0.42 -13.16%
P/EPS -1.62 17.91 11.96 29.92 7.10 10.64 6.93 -
EY -61.59 5.58 8.36 3.34 14.08 9.39 14.43 -
DY 0.98 1.14 0.83 1.42 2.01 1.38 1.04 -0.98%
P/NAPS 0.27 0.39 0.55 0.32 0.45 0.51 0.75 -15.65%

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