[HIAPTEK] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -24.11%
YoY- 662.14%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,229,824 1,110,490 1,101,757 1,059,160 1,081,784 1,107,318 1,111,172 6.97%
PBT 19,944 49,851 54,641 58,618 68,340 34,228 24,768 -13.41%
Tax -8,556 -4,286 -8,089 -15,938 -12,100 -9,936 -8,869 -2.36%
NP 11,388 45,565 46,552 42,680 56,240 24,292 15,898 -19.89%
-
NP to SH 11,392 45,565 46,552 42,680 56,240 24,292 15,898 -19.87%
-
Tax Rate 42.90% 8.60% 14.80% 27.19% 17.71% 29.03% 35.81% -
Total Cost 1,218,436 1,064,925 1,055,205 1,016,480 1,025,544 1,083,026 1,095,273 7.34%
-
Net Worth 954,080 951,045 934,817 928,750 918,492 906,523 894,299 4.39%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 4,258 - - - 4,249 - -
Div Payout % - 9.35% - - - 17.49% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 954,080 951,045 934,817 928,750 918,492 906,523 894,299 4.39%
NOSH 711,999 709,735 708,194 708,970 706,532 708,221 709,761 0.20%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 0.93% 4.10% 4.23% 4.03% 5.20% 2.19% 1.43% -
ROE 1.19% 4.79% 4.98% 4.60% 6.12% 2.68% 1.78% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 172.73 156.47 155.57 149.39 153.11 156.35 156.56 6.75%
EPS 1.60 6.42 6.57 6.02 7.96 3.43 2.24 -20.04%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 -
NAPS 1.34 1.34 1.32 1.31 1.30 1.28 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 706,796
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 70.53 63.69 63.19 60.74 62.04 63.51 63.73 6.97%
EPS 0.65 2.61 2.67 2.45 3.23 1.39 0.91 -20.04%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.5472 0.5454 0.5361 0.5327 0.5268 0.5199 0.5129 4.39%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.74 0.765 0.79 0.735 0.72 0.565 0.41 -
P/RPS 0.43 0.49 0.51 0.49 0.47 0.36 0.26 39.72%
P/EPS 46.25 11.92 12.02 12.21 9.05 16.47 18.30 85.22%
EY 2.16 8.39 8.32 8.19 11.06 6.07 5.46 -46.01%
DY 0.00 0.78 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.55 0.57 0.60 0.56 0.55 0.44 0.33 40.44%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 -
Price 0.55 0.785 0.72 0.725 0.745 0.545 0.52 -
P/RPS 0.32 0.50 0.46 0.49 0.49 0.35 0.33 -2.02%
P/EPS 34.38 12.23 10.95 12.04 9.36 15.89 23.21 29.85%
EY 2.91 8.18 9.13 8.30 10.68 6.29 4.31 -22.98%
DY 0.00 0.76 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.41 0.59 0.55 0.55 0.57 0.43 0.41 0.00%

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
Post a Comment