[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 33.35%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 755,995 788,041 789,890 837,508 685,848 683,554 543,040 24.70%
PBT 54,959 65,529 69,118 80,048 57,628 55,205 39,716 24.20%
Tax -17,045 -20,794 -22,292 -24,912 -16,282 -15,813 -11,792 27.87%
NP 37,914 44,734 46,826 55,136 41,346 39,392 27,924 22.63%
-
NP to SH 37,914 44,734 46,826 55,136 41,346 39,392 27,924 22.63%
-
Tax Rate 31.01% 31.73% 32.25% 31.12% 28.25% 28.64% 29.69% -
Total Cost 718,081 743,306 743,064 782,372 644,502 644,162 515,116 24.81%
-
Net Worth 314,041 310,960 307,807 297,943 278,292 269,735 249,879 16.47%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 8,178 6,546 - - 7,996 6,346 9,370 -8.67%
Div Payout % 21.57% 14.63% - - 19.34% 16.11% 33.56% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 314,041 310,960 307,807 297,943 278,292 269,735 249,879 16.47%
NOSH 327,126 327,326 327,454 327,410 319,875 317,336 312,349 3.13%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.02% 5.68% 5.93% 6.58% 6.03% 5.76% 5.14% -
ROE 12.07% 14.39% 15.21% 18.51% 14.86% 14.60% 11.17% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 231.10 240.75 241.22 255.80 214.41 215.40 173.86 20.91%
EPS 11.59 13.67 14.30 16.84 12.93 12.41 8.94 18.91%
DPS 2.50 2.00 0.00 0.00 2.50 2.00 3.00 -11.45%
NAPS 0.96 0.95 0.94 0.91 0.87 0.85 0.80 12.93%
Adjusted Per Share Value based on latest NOSH - 327,410
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.36 45.20 45.30 48.03 39.33 39.20 31.14 24.71%
EPS 2.17 2.57 2.69 3.16 2.37 2.26 1.60 22.54%
DPS 0.47 0.38 0.00 0.00 0.46 0.36 0.54 -8.84%
NAPS 0.1801 0.1783 0.1765 0.1709 0.1596 0.1547 0.1433 16.47%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.27 1.50 1.54 1.14 1.02 1.09 0.99 -
P/RPS 0.55 0.62 0.64 0.45 0.48 0.51 0.57 -2.35%
P/EPS 10.96 10.98 10.77 6.77 7.89 8.78 11.07 -0.66%
EY 9.13 9.11 9.29 14.77 12.67 11.39 9.03 0.73%
DY 1.97 1.33 0.00 0.00 2.45 1.83 3.03 -24.96%
P/NAPS 1.32 1.58 1.64 1.25 1.17 1.28 1.24 4.26%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 -
Price 0.98 1.35 1.41 1.36 1.07 1.04 1.10 -
P/RPS 0.42 0.56 0.58 0.53 0.50 0.48 0.63 -23.70%
P/EPS 8.46 9.88 9.86 8.08 8.28 8.38 12.30 -22.09%
EY 11.83 10.12 10.14 12.38 12.08 11.94 8.13 28.43%
DY 2.55 1.48 0.00 0.00 2.34 1.92 2.73 -4.44%
P/NAPS 1.02 1.42 1.50 1.49 1.23 1.22 1.38 -18.26%

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