[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -16.37%
YoY- -42.49%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 1,008,250 888,577 773,832 737,720 755,995 788,041 789,890 17.72%
PBT 44,680 23,976 8,500 39,116 54,959 65,529 69,118 -25.29%
Tax -12,488 -6,498 -4,012 -7,408 -17,045 -20,794 -22,292 -32.11%
NP 32,192 17,477 4,488 31,708 37,914 44,734 46,826 -22.15%
-
NP to SH 32,192 17,477 4,488 31,708 37,914 44,734 46,826 -22.15%
-
Tax Rate 27.95% 27.10% 47.20% 18.94% 31.01% 31.73% 32.25% -
Total Cost 976,058 871,100 769,344 706,012 718,081 743,306 743,064 20.00%
-
Net Worth 338,189 322,007 315,460 319,689 314,041 310,960 307,807 6.49%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 8,129 6,505 - - 8,178 6,546 - -
Div Payout % 25.25% 37.22% - - 21.57% 14.63% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 338,189 322,007 315,460 319,689 314,041 310,960 307,807 6.49%
NOSH 325,181 325,260 325,217 326,213 327,126 327,326 327,454 -0.46%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 3.19% 1.97% 0.58% 4.30% 5.02% 5.68% 5.93% -
ROE 9.52% 5.43% 1.42% 9.92% 12.07% 14.39% 15.21% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 310.06 273.19 237.94 226.15 231.10 240.75 241.22 18.27%
EPS 9.89 5.37 1.38 9.72 11.59 13.67 14.30 -21.84%
DPS 2.50 2.00 0.00 0.00 2.50 2.00 0.00 -
NAPS 1.04 0.99 0.97 0.98 0.96 0.95 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 326,213
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 57.83 50.96 44.38 42.31 43.36 45.20 45.30 17.73%
EPS 1.85 1.00 0.26 1.82 2.17 2.57 2.69 -22.13%
DPS 0.47 0.37 0.00 0.00 0.47 0.38 0.00 -
NAPS 0.194 0.1847 0.1809 0.1833 0.1801 0.1783 0.1765 6.52%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.82 0.82 0.63 0.88 1.27 1.50 1.54 -
P/RPS 0.26 0.30 0.26 0.39 0.55 0.62 0.64 -45.23%
P/EPS 8.28 15.26 45.65 9.05 10.96 10.98 10.77 -16.11%
EY 12.07 6.55 2.19 11.05 9.13 9.11 9.29 19.12%
DY 3.05 2.44 0.00 0.00 1.97 1.33 0.00 -
P/NAPS 0.79 0.83 0.65 0.90 1.32 1.58 1.64 -38.63%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 -
Price 0.88 0.89 0.79 0.69 0.98 1.35 1.41 -
P/RPS 0.28 0.33 0.33 0.31 0.42 0.56 0.58 -38.54%
P/EPS 8.89 16.56 57.25 7.10 8.46 9.88 9.86 -6.68%
EY 11.25 6.04 1.75 14.09 11.83 10.12 10.14 7.19%
DY 2.84 2.25 0.00 0.00 2.55 1.48 0.00 -
P/NAPS 0.85 0.90 0.81 0.70 1.02 1.42 1.50 -31.59%

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