[HIAPTEK] YoY TTM Result on 31-Oct-2008 [#1]

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
TTM Result
Revenue	1,051,903	1,030,174	1,123,267	1,676,211	1,306,654	1,099,730	731,048	6.24%
YoY %	2.11%	-8.29%	-32.99%	28.28%	18.82%	50.43%	-	-
Horiz. %	143.89%	140.92%	153.65%	229.29%	178.74%	150.43%	100.00%	-
PBT	35,140	44,595	39,505	197,547	86,106	67,029	44,726	-3.93%
YoY %	-21.20%	12.88%	-80.00%	129.42%	28.46%	49.87%	-	-
Horiz. %	78.57%	99.71%	88.33%	441.68%	192.52%	149.87%	100.00%	-
Tax	-525	-12,822	16,219	-51,612	-24,333	-19,991	-12,669	-41.15%
YoY %	95.91%	-179.06%	131.42%	-112.11%	-21.72%	-57.79%	-	-
Horiz. %	4.14%	101.21%	-128.02%	407.39%	192.07%	157.79%	100.00%	-
NP	34,615	31,773	55,724	145,935	61,773	47,038	32,057	1.28%
YoY %	8.94%	-42.98%	-61.82%	136.24%	31.33%	46.73%	-	-
Horiz. %	107.98%	99.11%	173.83%	455.24%	192.70%	146.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,683	32,353	55,724	145,935	61,773	47,038	32,057	2.27%
YoY %	13.38%	-41.94%	-61.82%	136.24%	31.33%	46.73%	-	-
Horiz. %	114.43%	100.92%	173.83%	455.24%	192.70%	146.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.49%	28.75%	-41.06%	26.13%	28.26%	29.82%	28.33%	-
YoY %	-94.82%	170.02%	-257.14%	-7.54%	-5.23%	5.26%	-	-
Horiz. %	5.26%	101.48%	-144.93%	92.23%	99.75%	105.26%	100.00%	-
Total Cost	1,017,288	998,401	1,067,543	1,530,276	1,244,881	1,052,692	698,991	6.45%
YoY %	1.89%	-6.48%	-30.24%	22.93%	18.26%	50.60%	-	-
Horiz. %	145.54%	142.83%	152.73%	218.93%	178.10%	150.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	723,928	680,166	618,470	574,139	425,216	360,085	319,689	14.58%
YoY %	6.43%	9.98%	7.72%	35.02%	18.09%	12.64%	-	-
Horiz. %	226.45%	212.76%	193.46%	179.59%	133.01%	112.64%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	4,825	4,828	4,830	9,777	8,175	8,129	8,185	-8.42%
YoY %	-0.06%	-0.04%	-50.60%	19.60%	0.57%	-0.68%	-	-
Horiz. %	58.95%	58.99%	59.01%	119.45%	99.88%	99.32%	100.00%	-
Div Payout %	13.16%	14.92%	8.67%	6.70%	13.23%	17.28%	25.54%	-
YoY %	-11.80%	72.09%	29.40%	-49.36%	-23.44%	-32.34%	-	-
Horiz. %	51.53%	58.42%	33.95%	26.23%	51.80%	67.66%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	723,928	680,166	618,470	574,139	425,216	360,085	319,689	14.58%
YoY %	6.43%	9.98%	7.72%	35.02%	18.09%	12.64%	-	-
Horiz. %	226.45%	212.76%	193.46%	179.59%	133.01%	112.64%	100.00%	-
NOSH	321,746	320,833	322,120	322,550	327,089	324,401	326,213	-0.22%
YoY %	0.28%	-0.40%	-0.13%	-1.39%	0.83%	-0.56%	-	-
Horiz. %	98.63%	98.35%	98.75%	98.88%	100.27%	99.44%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	3.29%	3.08%	4.96%	8.71%	4.73%	4.28%	4.39%	-
YoY %	6.82%	-37.90%	-43.05%	84.14%	10.51%	-2.51%	-	-
Horiz. %	74.94%	70.16%	112.98%	198.41%	107.74%	97.49%	100.00%	-
ROE	5.07%	4.76%	9.01%	25.42%	14.53%	13.06%	10.03%	-
YoY %	6.51%	-47.17%	-64.56%	74.95%	11.26%	30.21%	-	-
Horiz. %	50.55%	47.46%	89.83%	253.44%	144.87%	130.21%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	326.94	321.09	348.71	519.67	399.48	339.00	224.10	6.49%
YoY %	1.82%	-7.92%	-32.90%	30.09%	17.84%	51.27%	-	-
Horiz. %	145.89%	143.28%	155.60%	231.89%	178.26%	151.27%	100.00%	-
EPS	11.40	10.08	17.30	45.24	18.89	14.50	9.83	2.49%
YoY %	13.10%	-41.73%	-61.76%	139.49%	30.28%	47.51%	-	-
Horiz. %	115.97%	102.54%	175.99%	460.22%	192.17%	147.51%	100.00%	-
DPS	1.50	1.50	1.50	3.00	2.50	2.50	2.50	-8.15%
YoY %	0.00%	0.00%	-50.00%	20.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	120.00%	100.00%	100.00%	100.00%	-
NAPS	2.25	2.12	1.92	1.78	1.30	1.11	0.98	14.85%
YoY %	6.13%	10.42%	7.87%	36.92%	17.12%	13.27%	-	-
Horiz. %	229.59%	216.33%	195.92%	181.63%	132.65%	113.27%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 322,550
RPS	60.27	59.03	64.36	96.04	74.87	63.01	41.89	6.24%
YoY %	2.10%	-8.28%	-32.99%	28.28%	18.82%	50.42%	-	-
Horiz. %	143.88%	140.92%	153.64%	229.27%	178.73%	150.42%	100.00%	-
EPS	2.10	1.85	3.19	8.36	3.54	2.70	1.84	2.22%
YoY %	13.51%	-42.01%	-61.84%	136.16%	31.11%	46.74%	-	-
Horiz. %	114.13%	100.54%	173.37%	454.35%	192.39%	146.74%	100.00%	-
DPS	0.28	0.28	0.28	0.56	0.47	0.47	0.47	-8.26%
YoY %	0.00%	0.00%	-50.00%	19.15%	0.00%	0.00%	-	-
Horiz. %	59.57%	59.57%	59.57%	119.15%	100.00%	100.00%	100.00%	-
NAPS	0.4148	0.3897	0.3544	0.329	0.2436	0.2063	0.1832	14.58%
YoY %	6.44%	9.96%	7.72%	35.06%	18.08%	12.61%	-	-
Horiz. %	226.42%	212.72%	193.45%	179.59%	132.97%	112.61%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	0.87	1.29	1.38	0.68	1.76	1.18	0.88	-
P/RPS	0.27	0.40	0.40	0.13	0.44	0.35	0.39	-5.94%
YoY %	-32.50%	0.00%	207.69%	-70.45%	25.71%	-10.26%	-	-
Horiz. %	69.23%	102.56%	102.56%	33.33%	112.82%	89.74%	100.00%	-
P/EPS	7.63	12.79	7.98	1.50	9.32	8.14	8.95	-2.62%
YoY %	-40.34%	60.28%	432.00%	-83.91%	14.50%	-9.05%	-	-
Horiz. %	85.25%	142.91%	89.16%	16.76%	104.13%	90.95%	100.00%	-
EY	13.10	7.82	12.54	66.54	10.73	12.29	11.17	2.69%
YoY %	67.52%	-37.64%	-81.15%	520.13%	-12.69%	10.03%	-	-
Horiz. %	117.28%	70.01%	112.26%	595.70%	96.06%	110.03%	100.00%	-
DY	1.72	1.16	1.09	4.41	1.42	2.12	2.84	-8.01%
YoY %	48.28%	6.42%	-75.28%	210.56%	-33.02%	-25.35%	-	-
Horiz. %	60.56%	40.85%	38.38%	155.28%	50.00%	74.65%	100.00%	-
P/NAPS	0.39	0.61	0.72	0.38	1.35	1.06	0.90	-13.00%
YoY %	-36.07%	-15.28%	89.47%	-71.85%	27.36%	17.78%	-	-
Horiz. %	43.33%	67.78%	80.00%	42.22%	150.00%	117.78%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	08/12/11	14/12/10	16/12/09	03/12/08	13/12/07	15/12/06	12/12/05	-
Price	0.80	1.19	1.44	0.64	1.75	1.32	0.69	-
P/RPS	0.24	0.37	0.41	0.12	0.44	0.39	0.31	-4.17%
YoY %	-35.14%	-9.76%	241.67%	-72.73%	12.82%	25.81%	-	-
Horiz. %	77.42%	119.35%	132.26%	38.71%	141.94%	125.81%	100.00%	-
P/EPS	7.02	11.80	8.32	1.41	9.27	9.10	7.02	0.00%
YoY %	-40.51%	41.83%	490.07%	-84.79%	1.87%	29.63%	-	-
Horiz. %	100.00%	168.09%	118.52%	20.09%	132.05%	129.63%	100.00%	-
EY	14.25	8.47	12.01	70.69	10.79	10.98	14.24	0.01%
YoY %	68.24%	-29.48%	-83.01%	555.14%	-1.73%	-22.89%	-	-
Horiz. %	100.07%	59.48%	84.34%	496.42%	75.77%	77.11%	100.00%	-
DY	1.87	1.26	1.04	4.69	1.43	1.89	3.62	-10.42%
YoY %	48.41%	21.15%	-77.83%	227.97%	-24.34%	-47.79%	-	-
Horiz. %	51.66%	34.81%	28.73%	129.56%	39.50%	52.21%	100.00%	-
P/NAPS	0.36	0.56	0.75	0.36	1.35	1.19	0.70	-10.48%
YoY %	-35.71%	-25.33%	108.33%	-73.33%	13.45%	70.00%	-	-
Horiz. %	51.43%	80.00%	107.14%	51.43%	192.86%	170.00%	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