[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 182.96%
YoY- 187.28%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 1,281,048 1,274,352 1,240,212 1,103,640 1,008,250 888,577 773,832 40.07%
PBT 100,785 117,978 129,822 128,512 44,680 23,976 8,500 422.33%
Tax -29,388 -35,112 -38,404 -37,420 -12,488 -6,498 -4,012 278.55%
NP 71,397 82,866 91,418 91,092 32,192 17,477 4,488 535.74%
-
NP to SH 71,397 82,866 91,418 91,092 32,192 17,477 4,488 535.74%
-
Tax Rate 29.16% 29.76% 29.58% 29.12% 27.95% 27.10% 47.20% -
Total Cost 1,209,651 1,191,485 1,148,794 1,012,548 976,058 871,100 769,344 35.32%
-
Net Worth 409,679 398,979 385,771 360,085 338,189 322,007 315,460 19.08%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 8,128 - - - 8,129 6,505 - -
Div Payout % 11.39% - - - 25.25% 37.22% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 409,679 398,979 385,771 360,085 338,189 322,007 315,460 19.08%
NOSH 325,142 324,373 324,177 324,401 325,181 325,260 325,217 -0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 5.57% 6.50% 7.37% 8.25% 3.19% 1.97% 0.58% -
ROE 17.43% 20.77% 23.70% 25.30% 9.52% 5.43% 1.42% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 394.00 392.87 382.57 340.21 310.06 273.19 237.94 40.09%
EPS 21.96 25.55 28.20 28.08 9.89 5.37 1.38 535.87%
DPS 2.50 0.00 0.00 0.00 2.50 2.00 0.00 -
NAPS 1.26 1.23 1.19 1.11 1.04 0.99 0.97 19.10%
Adjusted Per Share Value based on latest NOSH - 324,401
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 73.47 73.09 71.13 63.30 57.83 50.96 44.38 40.07%
EPS 4.09 4.75 5.24 5.22 1.85 1.00 0.26 530.99%
DPS 0.47 0.00 0.00 0.00 0.47 0.37 0.00 -
NAPS 0.235 0.2288 0.2212 0.2065 0.194 0.1847 0.1809 19.11%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.38 2.17 1.73 1.18 0.82 0.82 0.63 -
P/RPS 0.60 0.55 0.45 0.35 0.26 0.30 0.26 74.89%
P/EPS 10.84 8.49 6.13 4.20 8.28 15.26 45.65 -61.75%
EY 9.23 11.77 16.30 23.80 12.07 6.55 2.19 161.60%
DY 1.05 0.00 0.00 0.00 3.05 2.44 0.00 -
P/NAPS 1.89 1.76 1.45 1.06 0.79 0.83 0.65 104.11%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 -
Price 1.83 2.09 1.90 1.32 0.88 0.89 0.79 -
P/RPS 0.46 0.53 0.50 0.39 0.28 0.33 0.33 24.86%
P/EPS 8.33 8.18 6.74 4.70 8.89 16.56 57.25 -72.43%
EY 12.00 12.22 14.84 21.27 11.25 6.04 1.75 262.20%
DY 1.37 0.00 0.00 0.00 2.84 2.25 0.00 -
P/NAPS 1.45 1.70 1.60 1.19 0.85 0.90 0.81 47.58%

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