[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 38.07%
YoY- -71.16%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 1,081,784 1,107,318 1,111,172 1,108,060 1,092,156 1,115,888 1,099,078 -1.04%
PBT 68,340 34,228 24,768 12,850 9,192 20,941 27,600 82.72%
Tax -12,100 -9,936 -8,869 -7,250 -5,136 -5,316 -7,041 43.33%
NP 56,240 24,292 15,898 5,600 4,056 15,625 20,558 95.24%
-
NP to SH 56,240 24,292 15,898 5,600 4,056 16,579 21,830 87.60%
-
Tax Rate 17.71% 29.03% 35.81% 56.42% 55.87% 25.39% 25.51% -
Total Cost 1,025,544 1,083,026 1,095,273 1,102,460 1,088,100 1,100,263 1,078,520 -3.29%
-
Net Worth 918,492 906,523 894,299 874,999 905,357 668,508 640,682 27.05%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 4,249 - - - 3,208 - -
Div Payout % - 17.49% - - - 19.35% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 918,492 906,523 894,299 874,999 905,357 668,508 640,682 27.05%
NOSH 706,532 708,221 709,761 699,999 724,285 534,806 474,579 30.28%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.20% 2.19% 1.43% 0.51% 0.37% 1.40% 1.87% -
ROE 6.12% 2.68% 1.78% 0.64% 0.45% 2.48% 3.41% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 153.11 156.35 156.56 158.29 150.79 208.65 231.59 -24.05%
EPS 7.96 3.43 2.24 0.80 0.56 3.10 4.60 43.99%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 -
NAPS 1.30 1.28 1.26 1.25 1.25 1.25 1.35 -2.47%
Adjusted Per Share Value based on latest NOSH - 714,400
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 62.04 63.51 63.73 63.55 62.64 64.00 63.03 -1.04%
EPS 3.23 1.39 0.91 0.32 0.23 0.95 1.25 87.97%
DPS 0.00 0.24 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.5268 0.5199 0.5129 0.5018 0.5192 0.3834 0.3674 27.07%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.72 0.565 0.41 0.42 0.50 0.56 0.60 -
P/RPS 0.47 0.36 0.26 0.27 0.33 0.27 0.26 48.23%
P/EPS 9.05 16.47 18.30 52.50 89.29 18.06 13.04 -21.56%
EY 11.06 6.07 5.46 1.90 1.12 5.54 7.67 27.55%
DY 0.00 1.06 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.55 0.44 0.33 0.34 0.40 0.45 0.44 15.99%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 27/09/13 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 -
Price 0.745 0.545 0.52 0.405 0.47 0.50 0.57 -
P/RPS 0.49 0.35 0.33 0.26 0.31 0.24 0.25 56.42%
P/EPS 9.36 15.89 23.21 50.63 83.93 16.13 12.39 -17.01%
EY 10.68 6.29 4.31 1.98 1.19 6.20 8.07 20.47%
DY 0.00 1.10 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.57 0.43 0.41 0.32 0.38 0.40 0.42 22.51%

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