[HIAPTEK] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 46.12%
YoY- 46.73%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 1,123,267 1,676,211 1,306,654 1,099,730 731,048 747,423 382,679 19.63%
PBT 39,505 197,547 86,106 67,029 44,726 66,969 24,514 8.26%
Tax 16,219 -51,612 -24,333 -19,991 -12,669 -19,144 -6,830 -
NP 55,724 145,935 61,773 47,038 32,057 47,825 17,684 21.06%
-
NP to SH 55,724 145,935 61,773 47,038 32,057 47,825 17,684 21.06%
-
Tax Rate -41.06% 26.13% 28.26% 29.82% 28.33% 28.59% 27.86% -
Total Cost 1,067,543 1,530,276 1,244,881 1,052,692 698,991 699,598 364,995 19.56%
-
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 4,830 9,777 8,175 8,129 8,185 8,192 - -
Div Payout % 8.67% 6.70% 13.23% 17.28% 25.54% 17.13% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
NOSH 322,120 322,550 327,089 324,401 326,213 327,410 296,951 1.36%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 4.96% 8.71% 4.73% 4.28% 4.39% 6.40% 4.62% -
ROE 9.01% 25.42% 14.53% 13.06% 10.03% 16.05% 7.54% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 348.71 519.67 399.48 339.00 224.10 228.28 128.87 18.02%
EPS 17.30 45.24 18.89 14.50 9.83 14.61 5.96 19.41%
DPS 1.50 3.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 1.92 1.78 1.30 1.11 0.98 0.91 0.79 15.93%
Adjusted Per Share Value based on latest NOSH - 324,401
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 64.57 96.36 75.11 63.22 42.02 42.97 22.00 19.63%
EPS 3.20 8.39 3.55 2.70 1.84 2.75 1.02 20.97%
DPS 0.28 0.56 0.47 0.47 0.47 0.47 0.00 -
NAPS 0.3555 0.33 0.2444 0.207 0.1838 0.1713 0.1349 17.50%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.38 0.68 1.76 1.18 0.88 1.14 0.76 -
P/RPS 0.40 0.13 0.44 0.35 0.39 0.50 0.59 -6.26%
P/EPS 7.98 1.50 9.32 8.14 8.95 7.80 12.76 -7.51%
EY 12.54 66.54 10.73 12.29 11.17 12.81 7.84 8.13%
DY 1.09 4.41 1.42 2.12 2.84 2.19 0.00 -
P/NAPS 0.72 0.38 1.35 1.06 0.90 1.25 0.96 -4.67%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 16/12/09 03/12/08 13/12/07 15/12/06 12/12/05 14/12/04 - -
Price 1.44 0.64 1.75 1.32 0.69 1.36 0.00 -
P/RPS 0.41 0.12 0.44 0.39 0.31 0.60 0.00 -
P/EPS 8.32 1.41 9.27 9.10 7.02 9.31 0.00 -
EY 12.01 70.69 10.79 10.98 14.24 10.74 0.00 -
DY 1.04 4.69 1.43 1.89 3.62 1.84 0.00 -
P/NAPS 0.75 0.36 1.35 1.19 0.70 1.49 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