[HIAPTEK] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 51.78%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 1,165,958 1,262,772 1,662,034 1,570,609 1,464,188 1,206,064 1,281,048 -6.05%
PBT 12,558 62,488 199,374 148,524 100,036 69,796 100,785 -74.89%
Tax -17,282 -43,264 -45,096 -39,234 -28,030 -17,200 -29,388 -29.69%
NP -4,724 19,224 154,278 109,289 72,006 52,596 71,397 -
-
NP to SH -4,724 19,224 154,278 109,289 72,006 52,596 71,397 -
-
Tax Rate 137.62% 69.24% 22.62% 26.42% 28.02% 24.64% 29.16% -
Total Cost 1,170,682 1,243,548 1,507,756 1,461,320 1,392,182 1,153,468 1,209,651 -2.14%
-
Net Worth 566,232 574,139 575,431 491,016 448,401 425,216 409,679 23.95%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 13,437 4,844 - - 8,128 -
Div Payout % - - 8.71% 4.43% - - 11.39% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 566,232 574,139 575,431 491,016 448,401 425,216 409,679 23.95%
NOSH 323,561 322,550 326,949 327,344 327,300 327,089 325,142 -0.32%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -0.41% 1.52% 9.28% 6.96% 4.92% 4.36% 5.57% -
ROE -0.83% 3.35% 26.81% 22.26% 16.06% 12.37% 17.43% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 360.35 391.50 508.35 479.80 447.35 368.73 394.00 -5.75%
EPS -1.46 5.96 47.19 33.39 22.00 16.08 21.96 -
DPS 0.00 0.00 4.11 1.48 0.00 0.00 2.50 -
NAPS 1.75 1.78 1.76 1.50 1.37 1.30 1.26 24.35%
Adjusted Per Share Value based on latest NOSH - 327,145
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 66.87 72.42 95.32 90.08 83.97 69.17 73.47 -6.05%
EPS -0.27 1.10 8.85 6.27 4.13 3.02 4.09 -
DPS 0.00 0.00 0.77 0.28 0.00 0.00 0.47 -
NAPS 0.3247 0.3293 0.33 0.2816 0.2572 0.2439 0.235 23.93%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.65 0.68 1.58 1.68 1.88 1.76 2.38 -
P/RPS 0.18 0.17 0.31 0.35 0.42 0.48 0.60 -55.02%
P/EPS -44.52 11.41 3.35 5.03 8.55 10.95 10.84 -
EY -2.25 8.76 29.87 19.87 11.70 9.14 9.23 -
DY 0.00 0.00 2.60 0.88 0.00 0.00 1.05 -
P/NAPS 0.37 0.38 0.90 1.12 1.37 1.35 1.89 -66.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 03/12/08 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 -
Price 0.64 0.64 1.07 1.59 1.60 1.75 1.83 -
P/RPS 0.18 0.16 0.21 0.33 0.36 0.47 0.46 -46.34%
P/EPS -43.84 10.74 2.27 4.76 7.27 10.88 8.33 -
EY -2.28 9.31 44.10 21.00 13.75 9.19 12.00 -
DY 0.00 0.00 3.84 0.93 0.00 0.00 1.37 -
P/NAPS 0.37 0.36 0.61 1.06 1.17 1.35 1.45 -59.60%

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