[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
03-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -87.54%
YoY- -63.45%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 1,159,325 1,142,266 1,165,958 1,262,772 1,662,034 1,570,609 1,464,188 -14.42%
PBT 31,566 -15,160 12,558 62,488 199,374 148,524 100,036 -53.68%
Tax 11,795 9,294 -17,282 -43,264 -45,096 -39,234 -28,030 -
NP 43,361 -5,865 -4,724 19,224 154,278 109,289 72,006 -28.71%
-
NP to SH 43,361 -5,865 -4,724 19,224 154,278 109,289 72,006 -28.71%
-
Tax Rate -37.37% - 137.62% 69.24% 22.62% 26.42% 28.02% -
Total Cost 1,115,964 1,148,131 1,170,682 1,243,548 1,507,756 1,461,320 1,392,182 -13.71%
-
Net Worth 602,789 556,344 566,232 574,139 575,431 491,016 448,401 21.82%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 4,835 - - - 13,437 4,844 - -
Div Payout % 11.15% - - - 8.71% 4.43% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 602,789 556,344 566,232 574,139 575,431 491,016 448,401 21.82%
NOSH 322,347 323,455 323,561 322,550 326,949 327,344 327,300 -1.01%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 3.74% -0.51% -0.41% 1.52% 9.28% 6.96% 4.92% -
ROE 7.19% -1.05% -0.83% 3.35% 26.81% 22.26% 16.06% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 359.65 353.14 360.35 391.50 508.35 479.80 447.35 -13.55%
EPS 13.45 -1.81 -1.46 5.96 47.19 33.39 22.00 -27.98%
DPS 1.50 0.00 0.00 0.00 4.11 1.48 0.00 -
NAPS 1.87 1.72 1.75 1.78 1.76 1.50 1.37 23.07%
Adjusted Per Share Value based on latest NOSH - 322,550
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 66.49 65.51 66.87 72.42 95.32 90.08 83.97 -14.42%
EPS 2.49 -0.34 -0.27 1.10 8.85 6.27 4.13 -28.65%
DPS 0.28 0.00 0.00 0.00 0.77 0.28 0.00 -
NAPS 0.3457 0.3191 0.3247 0.3293 0.33 0.2816 0.2572 21.81%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.00 0.74 0.65 0.68 1.58 1.68 1.88 -
P/RPS 0.28 0.21 0.18 0.17 0.31 0.35 0.42 -23.70%
P/EPS 7.43 -40.81 -44.52 11.41 3.35 5.03 8.55 -8.94%
EY 13.45 -2.45 -2.25 8.76 29.87 19.87 11.70 9.74%
DY 1.50 0.00 0.00 0.00 2.60 0.88 0.00 -
P/NAPS 0.53 0.43 0.37 0.38 0.90 1.12 1.37 -46.93%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 30/06/09 30/03/09 03/12/08 29/09/08 25/07/08 24/03/08 -
Price 1.11 0.95 0.64 0.64 1.07 1.59 1.60 -
P/RPS 0.31 0.27 0.18 0.16 0.21 0.33 0.36 -9.49%
P/EPS 8.25 -52.39 -43.84 10.74 2.27 4.76 7.27 8.80%
EY 12.12 -1.91 -2.28 9.31 44.10 21.00 13.75 -8.07%
DY 1.35 0.00 0.00 0.00 3.84 0.93 0.00 -
P/NAPS 0.59 0.55 0.37 0.36 0.61 1.06 1.17 -36.67%

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