[HIAPTEK] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -13.84%
YoY- 121.78%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 1,570,609 1,464,188 1,206,064 1,281,048 1,274,352 1,240,212 1,103,640 26.54%
PBT 148,524 100,036 69,796 100,785 117,978 129,822 128,512 10.13%
Tax -39,234 -28,030 -17,200 -29,388 -35,112 -38,404 -37,420 3.20%
NP 109,289 72,006 52,596 71,397 82,866 91,418 91,092 12.92%
-
NP to SH 109,289 72,006 52,596 71,397 82,866 91,418 91,092 12.92%
-
Tax Rate 26.42% 28.02% 24.64% 29.16% 29.76% 29.58% 29.12% -
Total Cost 1,461,320 1,392,182 1,153,468 1,209,651 1,191,485 1,148,794 1,012,548 27.73%
-
Net Worth 491,016 448,401 425,216 409,679 398,979 385,771 360,085 22.99%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,844 - - 8,128 - - - -
Div Payout % 4.43% - - 11.39% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 491,016 448,401 425,216 409,679 398,979 385,771 360,085 22.99%
NOSH 327,344 327,300 327,089 325,142 324,373 324,177 324,401 0.60%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.96% 4.92% 4.36% 5.57% 6.50% 7.37% 8.25% -
ROE 22.26% 16.06% 12.37% 17.43% 20.77% 23.70% 25.30% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 479.80 447.35 368.73 394.00 392.87 382.57 340.21 25.78%
EPS 33.39 22.00 16.08 21.96 25.55 28.20 28.08 12.25%
DPS 1.48 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.50 1.37 1.30 1.26 1.23 1.19 1.11 22.25%
Adjusted Per Share Value based on latest NOSH - 327,003
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 90.29 84.17 69.33 73.64 73.26 71.29 63.44 26.55%
EPS 6.28 4.14 3.02 4.10 4.76 5.26 5.24 12.84%
DPS 0.28 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.2823 0.2578 0.2444 0.2355 0.2294 0.2218 0.207 23.00%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.68 1.88 1.76 2.38 2.17 1.73 1.18 -
P/RPS 0.35 0.42 0.48 0.60 0.55 0.45 0.35 0.00%
P/EPS 5.03 8.55 10.95 10.84 8.49 6.13 4.20 12.78%
EY 19.87 11.70 9.14 9.23 11.77 16.30 23.80 -11.34%
DY 0.88 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.12 1.37 1.35 1.89 1.76 1.45 1.06 3.74%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 -
Price 1.59 1.60 1.75 1.83 2.09 1.90 1.32 -
P/RPS 0.33 0.36 0.47 0.46 0.53 0.50 0.39 -10.54%
P/EPS 4.76 7.27 10.88 8.33 8.18 6.74 4.70 0.85%
EY 21.00 13.75 9.19 12.00 12.22 14.84 21.27 -0.84%
DY 0.93 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.35 1.45 1.70 1.60 1.19 -7.42%

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