[HIAPTEK] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 71.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,008,250 755,995 685,848 234,877 62.44%
PBT 44,680 54,959 57,628 13,843 47.73%
Tax -12,488 -17,045 -16,282 -3,464 53.27%
NP 32,192 37,914 41,346 10,379 45.78%
-
NP to SH 32,192 37,914 41,346 10,379 45.78%
-
Tax Rate 27.95% 31.01% 28.25% 25.02% -
Total Cost 976,058 718,081 644,502 224,498 63.13%
-
Net Worth 338,132 314,923 288,107 199,976 19.11%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 8,129 8,185 8,192 - -
Div Payout % 25.25% 21.59% 19.82% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 338,132 314,923 288,107 199,976 19.11%
NOSH 325,127 328,045 327,394 208,309 15.98%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 3.19% 5.02% 6.03% 4.42% -
ROE 9.52% 12.04% 14.35% 5.19% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 310.11 230.45 209.49 112.75 40.06%
EPS 9.90 11.56 12.63 4.98 25.71%
DPS 2.50 2.50 2.50 0.00 -
NAPS 1.04 0.96 0.88 0.96 2.70%
Adjusted Per Share Value based on latest NOSH - 208,309
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 57.96 43.46 39.43 13.50 62.45%
EPS 1.85 2.18 2.38 0.60 45.49%
DPS 0.47 0.47 0.47 0.00 -
NAPS 0.1944 0.181 0.1656 0.115 19.10%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/06 29/07/05 30/07/04 - -
Price 0.82 1.27 1.02 0.00 -
P/RPS 0.26 0.55 0.49 0.00 -
P/EPS 8.28 10.99 8.08 0.00 -
EY 12.07 9.10 12.38 0.00 -
DY 3.05 1.97 2.45 0.00 -
P/NAPS 0.79 1.32 1.16 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 19/09/06 27/09/05 14/09/04 - -
Price 0.88 0.98 1.07 0.00 -
P/RPS 0.28 0.43 0.51 0.00 -
P/EPS 8.89 8.48 8.47 0.00 -
EY 11.25 11.79 11.80 0.00 -
DY 2.84 2.55 2.34 0.00 -
P/NAPS 0.85 1.02 1.22 0.00 -

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
Post a Comment