[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 36.9%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 1,262,772 1,662,034 1,570,609 1,464,188 1,206,064 1,281,048 1,274,352 -0.60%
PBT 62,488 199,374 148,524 100,036 69,796 100,785 117,978 -34.41%
Tax -43,264 -45,096 -39,234 -28,030 -17,200 -29,388 -35,112 14.86%
NP 19,224 154,278 109,289 72,006 52,596 71,397 82,866 -62.07%
-
NP to SH 19,224 154,278 109,289 72,006 52,596 71,397 82,866 -62.07%
-
Tax Rate 69.24% 22.62% 26.42% 28.02% 24.64% 29.16% 29.76% -
Total Cost 1,243,548 1,507,756 1,461,320 1,392,182 1,153,468 1,209,651 1,191,485 2.87%
-
Net Worth 574,139 575,431 491,016 448,401 425,216 409,679 398,979 27.32%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 13,437 4,844 - - 8,128 - -
Div Payout % - 8.71% 4.43% - - 11.39% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 574,139 575,431 491,016 448,401 425,216 409,679 398,979 27.32%
NOSH 322,550 326,949 327,344 327,300 327,089 325,142 324,373 -0.37%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 1.52% 9.28% 6.96% 4.92% 4.36% 5.57% 6.50% -
ROE 3.35% 26.81% 22.26% 16.06% 12.37% 17.43% 20.77% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 391.50 508.35 479.80 447.35 368.73 394.00 392.87 -0.23%
EPS 5.96 47.19 33.39 22.00 16.08 21.96 25.55 -61.93%
DPS 0.00 4.11 1.48 0.00 0.00 2.50 0.00 -
NAPS 1.78 1.76 1.50 1.37 1.30 1.26 1.23 27.79%
Adjusted Per Share Value based on latest NOSH - 327,421
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 72.42 95.32 90.08 83.97 69.17 73.47 73.09 -0.60%
EPS 1.10 8.85 6.27 4.13 3.02 4.09 4.75 -62.12%
DPS 0.00 0.77 0.28 0.00 0.00 0.47 0.00 -
NAPS 0.3293 0.33 0.2816 0.2572 0.2439 0.235 0.2288 27.33%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.68 1.58 1.68 1.88 1.76 2.38 2.17 -
P/RPS 0.17 0.31 0.35 0.42 0.48 0.60 0.55 -54.12%
P/EPS 11.41 3.35 5.03 8.55 10.95 10.84 8.49 21.67%
EY 8.76 29.87 19.87 11.70 9.14 9.23 11.77 -17.79%
DY 0.00 2.60 0.88 0.00 0.00 1.05 0.00 -
P/NAPS 0.38 0.90 1.12 1.37 1.35 1.89 1.76 -63.84%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 03/12/08 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 -
Price 0.64 1.07 1.59 1.60 1.75 1.83 2.09 -
P/RPS 0.16 0.21 0.33 0.36 0.47 0.46 0.53 -54.83%
P/EPS 10.74 2.27 4.76 7.27 10.88 8.33 8.18 19.80%
EY 9.31 44.10 21.00 13.75 9.19 12.00 12.22 -16.51%
DY 0.00 3.84 0.93 0.00 0.00 1.37 0.00 -
P/NAPS 0.36 0.61 1.06 1.17 1.35 1.45 1.70 -64.30%

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