[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -109.12%
YoY- -106.73%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,000,363 967,733 978,694 977,984 1,065,313 1,094,236 1,062,122 -3.92%
PBT 25,375 18,728 11,700 2,004 67,655 70,958 61,314 -44.55%
Tax 163 -8,868 -6,938 -8,268 -17,147 -20,300 -19,060 -
NP 25,538 9,860 4,762 -6,264 50,508 50,658 42,254 -28.58%
-
NP to SH 27,420 11,637 6,610 -4,620 50,677 50,658 42,254 -25.10%
-
Tax Rate -0.64% 47.35% 59.30% 412.57% 25.34% 28.61% 31.09% -
Total Cost 974,825 957,873 973,932 984,248 1,014,805 1,043,577 1,019,868 -2.97%
-
Net Worth 717,683 698,884 680,252 680,166 682,561 634,306 621,571 10.08%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 4,827 - - - 4,829 - - -
Div Payout % 17.61% - - - 9.53% - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 717,683 698,884 680,252 680,166 682,561 634,306 621,571 10.08%
NOSH 321,830 322,066 320,873 320,833 321,963 321,983 322,057 -0.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.55% 1.02% 0.49% -0.64% 4.74% 4.63% 3.98% -
ROE 3.82% 1.67% 0.97% -0.68% 7.42% 7.99% 6.80% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 310.83 300.48 305.01 304.83 330.88 339.84 329.79 -3.88%
EPS 8.52 3.61 2.06 -1.44 15.74 15.73 13.12 -25.06%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.23 2.17 2.12 2.12 2.12 1.97 1.93 10.14%
Adjusted Per Share Value based on latest NOSH - 320,833
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 57.51 55.63 56.26 56.22 61.24 62.90 61.06 -3.92%
EPS 1.58 0.67 0.38 -0.27 2.91 2.91 2.43 -25.00%
DPS 0.28 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.4126 0.4018 0.391 0.391 0.3924 0.3646 0.3573 10.09%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.97 1.02 1.14 1.29 1.26 1.39 1.39 -
P/RPS 0.31 0.34 0.37 0.42 0.38 0.41 0.42 -18.37%
P/EPS 11.38 28.23 55.34 -89.58 8.01 8.83 10.59 4.92%
EY 8.78 3.54 1.81 -1.12 12.49 11.32 9.44 -4.72%
DY 1.55 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 0.43 0.47 0.54 0.61 0.59 0.71 0.72 -29.14%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 14/12/10 30/09/10 30/06/10 30/03/10 -
Price 0.80 0.94 1.09 1.19 1.31 1.29 1.44 -
P/RPS 0.26 0.31 0.36 0.39 0.40 0.38 0.44 -29.65%
P/EPS 9.39 26.01 52.91 -82.64 8.32 8.20 10.98 -9.92%
EY 10.65 3.84 1.89 -1.21 12.02 12.20 9.11 11.00%
DY 1.87 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.36 0.43 0.51 0.56 0.62 0.65 0.75 -38.77%

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