[HIAPTEK] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 41.07%
YoY- 81.46%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 789,890 837,508 685,848 683,554 543,040 591,208 478,203 39.52%
PBT 69,118 80,048 57,628 55,205 39,716 42,684 29,247 76.95%
Tax -22,292 -24,912 -16,282 -15,813 -11,792 -13,464 -8,654 87.37%
NP 46,826 55,136 41,346 39,392 27,924 29,220 20,593 72.48%
-
NP to SH 46,826 55,136 41,346 39,392 27,924 29,220 20,593 72.48%
-
Tax Rate 32.25% 31.12% 28.25% 28.64% 29.69% 31.54% 29.59% -
Total Cost 743,064 782,372 644,502 644,162 515,116 561,988 457,610 37.94%
-
Net Worth 307,807 297,943 278,292 269,735 249,879 234,591 62,422 188.31%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - 7,996 6,346 9,370 - - -
Div Payout % - - 19.34% 16.11% 33.56% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 307,807 297,943 278,292 269,735 249,879 234,591 62,422 188.31%
NOSH 327,454 327,410 319,875 317,336 312,349 296,951 65,023 192.36%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.93% 6.58% 6.03% 5.76% 5.14% 4.94% 4.31% -
ROE 15.21% 18.51% 14.86% 14.60% 11.17% 12.46% 32.99% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 241.22 255.80 214.41 215.40 173.86 199.09 735.43 -52.27%
EPS 14.30 16.84 12.93 12.41 8.94 9.84 31.67 -41.00%
DPS 0.00 0.00 2.50 2.00 3.00 0.00 0.00 -
NAPS 0.94 0.91 0.87 0.85 0.80 0.79 0.96 -1.38%
Adjusted Per Share Value based on latest NOSH - 327,352
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 45.41 48.14 39.43 39.29 31.22 33.99 27.49 39.52%
EPS 2.69 3.17 2.38 2.26 1.61 1.68 1.18 72.78%
DPS 0.00 0.00 0.46 0.36 0.54 0.00 0.00 -
NAPS 0.1769 0.1713 0.16 0.1551 0.1436 0.1349 0.0359 188.17%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - -
Price 1.54 1.14 1.02 1.09 0.99 0.76 0.00 -
P/RPS 0.64 0.45 0.48 0.51 0.57 0.38 0.00 -
P/EPS 10.77 6.77 7.89 8.78 11.07 7.72 0.00 -
EY 9.29 14.77 12.67 11.39 9.03 12.95 0.00 -
DY 0.00 0.00 2.45 1.83 3.03 0.00 0.00 -
P/NAPS 1.64 1.25 1.17 1.28 1.24 0.96 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 16/12/03 24/09/03 -
Price 1.41 1.36 1.07 1.04 1.10 0.75 0.71 -
P/RPS 0.58 0.53 0.50 0.48 0.63 0.38 0.10 221.09%
P/EPS 9.86 8.08 8.28 8.38 12.30 7.62 2.24 167.38%
EY 10.14 12.38 12.08 11.94 8.13 13.12 44.61 -62.58%
DY 0.00 0.00 2.34 1.92 2.73 0.00 0.00 -
P/NAPS 1.50 1.49 1.23 1.22 1.38 0.95 0.74 59.82%

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