[HIAPTEK] YoY TTM Result on 31-Jan-2015 [#2]

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
TTM Result
Revenue	1,086,377	1,093,846	1,241,514	1,189,481	1,082,868	1,120,976	1,059,958	0.41%
YoY %	-0.68%	-11.89%	4.37%	9.85%	-3.40%	5.76%	-	-
Horiz. %	102.49%	103.20%	117.13%	112.22%	102.16%	105.76%	100.00%	-
PBT	-40,634	53,206	-124,434	23,581	57,112	16,003	30,888	-
YoY %	-176.37%	142.76%	-627.69%	-58.71%	256.88%	-48.19%	-	-
Horiz. %	-131.55%	172.25%	-402.86%	76.34%	184.90%	51.81%	100.00%	-
Tax	-18,984	-32,218	-9,519	-2,599	-14,280	-5,873	564	-
YoY %	41.08%	-238.46%	-266.26%	81.80%	-143.15%	-1,141.31%	-	-
Horiz. %	-3,365.96%	-5,712.41%	-1,687.77%	-460.82%	-2,531.91%	-1,041.31%	100.00%	-
NP	-59,618	20,988	-133,953	20,982	42,832	10,130	31,452	-
YoY %	-384.06%	115.67%	-738.42%	-51.01%	322.82%	-67.79%	-	-
Horiz. %	-189.55%	66.73%	-425.90%	66.71%	136.18%	32.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-59,337	21,410	-133,871	20,986	42,832	9,670	33,824	-
YoY %	-377.15%	115.99%	-737.91%	-51.00%	342.94%	-71.41%	-	-
Horiz. %	-175.43%	63.30%	-395.79%	62.04%	126.63%	28.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	60.55%	-	11.02%	25.00%	36.70%	-1.83%	-
YoY %	-	0.00%	-	-55.92%	-31.88%	2,105.46%	-	-
Horiz. %	-	-3,308.74%	-	-602.19%	-1,366.12%	-2,005.46%	100.00%	-
Total Cost	1,145,995	1,072,858	1,375,467	1,168,499	1,040,036	1,110,846	1,028,506	1.81%
YoY %	6.82%	-22.00%	17.71%	12.35%	-6.37%	8.01%	-	-
Horiz. %	111.42%	104.31%	133.73%	113.61%	101.12%	108.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	854,899	923,946	812,428	952,436	925,902	893,000	536,335	8.07%
YoY %	-7.47%	13.73%	-14.70%	2.87%	3.68%	66.50%	-	-
Horiz. %	159.40%	172.27%	151.48%	177.58%	172.64%	166.50%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	-	3,872	2,138	4,260	4,240	4,120	4,825	-
YoY %	-	81.10%	-49.81%	0.47%	2.91%	-14.61%	-	-
Horiz. %	-	80.25%	44.31%	88.29%	87.88%	85.39%	100.00%	-
Div Payout %	-	18.09%	0.00%	20.30%	9.90%	42.61%	14.27%	-
YoY %	-	0.00%	0.00%	105.05%	-76.77%	198.60%	-	-
Horiz. %	-	126.77%	0.00%	142.26%	69.38%	298.60%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	854,899	923,946	812,428	952,436	925,902	893,000	536,335	8.07%
YoY %	-7.47%	13.73%	-14.70%	2.87%	3.68%	66.50%	-	-
Horiz. %	159.40%	172.27%	151.48%	177.58%	172.64%	166.50%	100.00%	-
NOSH	1,329,668	1,301,333	712,656	716,117	706,796	714,400	400,249	22.13%
YoY %	2.18%	82.60%	-0.48%	1.32%	-1.06%	78.49%	-	-
Horiz. %	332.21%	325.13%	178.05%	178.92%	176.59%	178.49%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	-5.49%	1.92%	-10.79%	1.76%	3.96%	0.90%	2.97%	-
YoY %	-385.94%	117.79%	-713.07%	-55.56%	340.00%	-69.70%	-	-
Horiz. %	-184.85%	64.65%	-363.30%	59.26%	133.33%	30.30%	100.00%	-
ROE	-6.94%	2.32%	-16.48%	2.20%	4.63%	1.08%	6.31%	-
YoY %	-399.14%	114.08%	-849.09%	-52.48%	328.70%	-82.88%	-	-
Horiz. %	-109.98%	36.77%	-261.17%	34.87%	73.38%	17.12%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	82.60	84.06	174.21	166.10	153.21	156.91	264.82	-17.63%
YoY %	-1.74%	-51.75%	4.88%	8.41%	-2.36%	-40.75%	-	-
Horiz. %	31.19%	31.74%	65.78%	62.72%	57.85%	59.25%	100.00%	-
EPS	-4.51	1.65	-18.78	2.93	6.06	1.35	8.45	-
YoY %	-373.33%	108.79%	-740.96%	-51.65%	348.89%	-84.02%	-	-
Horiz. %	-53.37%	19.53%	-222.25%	34.67%	71.72%	15.98%	100.00%	-
DPS	0.00	0.30	0.30	0.60	0.60	0.58	1.21	-
YoY %	0.00%	0.00%	-50.00%	0.00%	3.45%	-52.07%	-	-
Horiz. %	0.00%	24.79%	24.79%	49.59%	49.59%	47.93%	100.00%	-
NAPS	0.65	0.71	1.14	1.33	1.31	1.25	1.34	-11.34%
YoY %	-8.45%	-37.72%	-14.29%	1.53%	4.80%	-6.72%	-	-
Horiz. %	48.51%	52.99%	85.07%	99.25%	97.76%	93.28%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 716,117
RPS	62.31	62.73	71.20	68.22	62.10	64.29	60.79	0.41%
YoY %	-0.67%	-11.90%	4.37%	9.86%	-3.41%	5.76%	-	-
Horiz. %	102.50%	103.19%	117.12%	112.22%	102.15%	105.76%	100.00%	-
EPS	-3.40	1.23	-7.68	1.20	2.46	0.55	1.94	-
YoY %	-376.42%	116.02%	-740.00%	-51.22%	347.27%	-71.65%	-	-
Horiz. %	-175.26%	63.40%	-395.88%	61.86%	126.80%	28.35%	100.00%	-
DPS	0.00	0.22	0.12	0.24	0.24	0.24	0.28	-
YoY %	0.00%	83.33%	-50.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	0.00%	78.57%	42.86%	85.71%	85.71%	85.71%	100.00%	-
NAPS	0.4903	0.5299	0.4659	0.5462	0.531	0.5122	0.3076	8.07%
YoY %	-7.47%	13.74%	-14.70%	2.86%	3.67%	66.51%	-	-
Horiz. %	159.40%	172.27%	151.46%	177.57%	172.63%	166.51%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	0.50	0.295	0.205	0.59	0.735	0.42	0.64	-
P/RPS	0.61	0.35	0.12	0.36	0.48	0.27	0.24	16.80%
YoY %	74.29%	191.67%	-66.67%	-25.00%	77.78%	12.50%	-	-
Horiz. %	254.17%	145.83%	50.00%	150.00%	200.00%	112.50%	100.00%	-
P/EPS	-11.08	17.93	-1.09	20.13	12.13	31.03	7.57	-
YoY %	-161.80%	1,744.95%	-105.41%	65.95%	-60.91%	309.91%	-	-
Horiz. %	-146.37%	236.86%	-14.40%	265.92%	160.24%	409.91%	100.00%	-
EY	-9.02	5.58	-91.63	4.97	8.24	3.22	13.20	-
YoY %	-261.65%	106.09%	-1,943.66%	-39.68%	155.90%	-75.61%	-	-
Horiz. %	-68.33%	42.27%	-694.17%	37.65%	62.42%	24.39%	100.00%	-
DY	0.00	1.01	1.46	1.02	0.82	1.37	1.88	-
YoY %	0.00%	-30.82%	43.14%	24.39%	-40.15%	-27.13%	-	-
Horiz. %	0.00%	53.72%	77.66%	54.26%	43.62%	72.87%	100.00%	-
P/NAPS	0.77	0.42	0.18	0.44	0.56	0.34	0.48	8.18%
YoY %	83.33%	133.33%	-59.09%	-21.43%	64.71%	-29.17%	-	-
Horiz. %	160.42%	87.50%	37.50%	91.67%	116.67%	70.83%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	29/03/18	23/03/17	25/03/16	26/03/15	27/03/14	25/03/13	29/03/12	-
Price	0.42	0.375	0.305	0.525	0.725	0.405	0.60	-
P/RPS	0.51	0.45	0.18	0.32	0.47	0.26	0.23	14.17%
YoY %	13.33%	150.00%	-43.75%	-31.91%	80.77%	13.04%	-	-
Horiz. %	221.74%	195.65%	78.26%	139.13%	204.35%	113.04%	100.00%	-
P/EPS	-9.31	22.79	-1.62	17.91	11.96	29.92	7.10	-
YoY %	-140.85%	1,506.79%	-109.05%	49.75%	-60.03%	321.41%	-	-
Horiz. %	-131.13%	320.99%	-22.82%	252.25%	168.45%	421.41%	100.00%	-
EY	-10.74	4.39	-61.59	5.58	8.36	3.34	14.08	-
YoY %	-344.65%	107.13%	-1,203.76%	-33.25%	150.30%	-76.28%	-	-
Horiz. %	-76.28%	31.18%	-437.43%	39.63%	59.38%	23.72%	100.00%	-
DY	0.00	0.79	0.98	1.14	0.83	1.42	2.01	-
YoY %	0.00%	-19.39%	-14.04%	37.35%	-41.55%	-29.35%	-	-
Horiz. %	0.00%	39.30%	48.76%	56.72%	41.29%	70.65%	100.00%	-
P/NAPS	0.65	0.53	0.27	0.39	0.55	0.32	0.45	6.31%
YoY %	22.64%	96.30%	-30.77%	-29.09%	71.88%	-28.89%	-	-
Horiz. %	144.44%	117.78%	60.00%	86.67%	122.22%	71.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos