[HIAPTEK] YoY TTM Result on 31-Jul-2004 [#4]

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	1,281,048	1,008,250	755,995	685,848	234,877	52.77%
YoY %	27.06%	33.37%	10.23%	192.00%	-	-
Horiz. %	545.41%	429.27%	321.87%	292.00%	100.00%	-
PBT	100,785	44,680	54,959	57,628	13,843	64.20%
YoY %	125.57%	-18.70%	-4.63%	316.30%	-	-
Horiz. %	728.06%	322.76%	397.02%	416.30%	100.00%	-
Tax	-29,388	-12,488	-17,045	-16,282	-3,464	70.60%
YoY %	-135.33%	26.74%	-4.69%	-370.03%	-	-
Horiz. %	848.38%	360.51%	492.06%	470.03%	100.00%	-
NP	71,397	32,192	37,914	41,346	10,379	61.89%
YoY %	121.78%	-15.09%	-8.30%	298.36%	-	-
Horiz. %	687.90%	310.16%	365.30%	398.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	71,397	32,192	37,914	41,346	10,379	61.89%
YoY %	121.78%	-15.09%	-8.30%	298.36%	-	-
Horiz. %	687.90%	310.16%	365.30%	398.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	29.16%	27.95%	31.01%	28.25%	25.02%	-
YoY %	4.33%	-9.87%	9.77%	12.91%	-	-
Horiz. %	116.55%	111.71%	123.94%	112.91%	100.00%	-
Total Cost	1,209,651	976,058	718,081	644,502	224,498	52.31%
YoY %	23.93%	35.93%	11.42%	187.09%	-	-
Horiz. %	538.82%	434.77%	319.86%	287.09%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	327,003	338,132	314,923	288,107	199,976	13.07%
YoY %	-3.29%	7.37%	9.31%	44.07%	-	-
Horiz. %	163.52%	169.09%	157.48%	144.07%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	8,175	8,129	8,185	8,192	-	-
YoY %	0.57%	-0.68%	-0.09%	0.00%	-	-
Horiz. %	99.79%	99.23%	99.91%	100.00%	-	-
Div Payout %	11.45%	25.25%	21.59%	19.82%	-	-
YoY %	-54.65%	16.95%	8.93%	0.00%	-	-
Horiz. %	57.77%	127.40%	108.93%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	327,003	338,132	314,923	288,107	199,976	13.07%
YoY %	-3.29%	7.37%	9.31%	44.07%	-	-
Horiz. %	163.52%	169.09%	157.48%	144.07%	100.00%	-
NOSH	327,003	325,127	328,045	327,394	208,309	11.92%
YoY %	0.58%	-0.89%	0.20%	57.17%	-	-
Horiz. %	156.98%	156.08%	157.48%	157.17%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	5.57%	3.19%	5.02%	6.03%	4.42%	-
YoY %	74.61%	-36.45%	-16.75%	36.43%	-	-
Horiz. %	126.02%	72.17%	113.57%	136.43%	100.00%	-
ROE	21.83%	9.52%	12.04%	14.35%	5.19%	-
YoY %	129.31%	-20.93%	-16.10%	176.49%	-	-
Horiz. %	420.62%	183.43%	231.98%	276.49%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	391.75	310.11	230.45	209.49	112.75	36.49%
YoY %	26.33%	34.57%	10.01%	85.80%	-	-
Horiz. %	347.45%	275.04%	204.39%	185.80%	100.00%	-
EPS	21.83	9.90	11.56	12.63	4.98	44.65%
YoY %	120.51%	-14.36%	-8.47%	153.61%	-	-
Horiz. %	438.35%	198.80%	232.13%	253.61%	100.00%	-
DPS	2.50	2.50	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.00	1.04	0.96	0.88	0.96	1.02%
YoY %	-3.85%	8.33%	9.09%	-8.33%	-	-
Horiz. %	104.17%	108.33%	100.00%	91.67%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 327,394
RPS	73.40	57.77	43.32	39.30	13.46	52.76%
YoY %	27.06%	33.36%	10.23%	191.98%	-	-
Horiz. %	545.32%	429.20%	321.84%	291.98%	100.00%	-
EPS	4.09	1.84	2.17	2.37	0.59	62.20%
YoY %	122.28%	-15.21%	-8.44%	301.69%	-	-
Horiz. %	693.22%	311.86%	367.80%	401.69%	100.00%	-
DPS	0.47	0.47	0.47	0.47	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.1874	0.1937	0.1804	0.1651	0.1146	13.07%
YoY %	-3.25%	7.37%	9.27%	44.07%	-	-
Horiz. %	163.53%	169.02%	157.42%	144.07%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	-	-
Price	2.38	0.82	1.27	1.02	0.00	-
P/RPS	0.61	0.26	0.55	0.49	0.00	-
YoY %	134.62%	-52.73%	12.24%	0.00%	-	-
Horiz. %	124.49%	53.06%	112.24%	100.00%	-	-
P/EPS	10.90	8.28	10.99	8.08	0.00	-
YoY %	31.64%	-24.66%	36.01%	0.00%	-	-
Horiz. %	134.90%	102.48%	136.01%	100.00%	-	-
EY	9.17	12.07	9.10	12.38	0.00	-
YoY %	-24.03%	32.64%	-26.49%	0.00%	-	-
Horiz. %	74.07%	97.50%	73.51%	100.00%	-	-
DY	1.05	3.05	1.97	2.45	0.00	-
YoY %	-65.57%	54.82%	-19.59%	0.00%	-	-
Horiz. %	42.86%	124.49%	80.41%	100.00%	-	-
P/NAPS	2.38	0.79	1.32	1.16	0.00	-
YoY %	201.27%	-40.15%	13.79%	0.00%	-	-
Horiz. %	205.17%	68.10%	113.79%	100.00%	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	27/09/07	19/09/06	27/09/05	14/09/04	-	-
Price	1.83	0.88	0.98	1.07	0.00	-
P/RPS	0.47	0.28	0.43	0.51	0.00	-
YoY %	67.86%	-34.88%	-15.69%	0.00%	-	-
Horiz. %	92.16%	54.90%	84.31%	100.00%	-	-
P/EPS	8.38	8.89	8.48	8.47	0.00	-
YoY %	-5.74%	4.83%	0.12%	0.00%	-	-
Horiz. %	98.94%	104.96%	100.12%	100.00%	-	-
EY	11.93	11.25	11.79	11.80	0.00	-
YoY %	6.04%	-4.58%	-0.08%	0.00%	-	-
Horiz. %	101.10%	95.34%	99.92%	100.00%	-	-
DY	1.37	2.84	2.55	2.34	0.00	-
YoY %	-51.76%	11.37%	8.97%	0.00%	-	-
Horiz. %	58.55%	121.37%	108.97%	100.00%	-	-
P/NAPS	1.83	0.85	1.02	1.22	0.00	-
YoY %	115.29%	-16.67%	-16.39%	0.00%	-	-
Horiz. %	150.00%	69.67%	83.61%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos