[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 484.14%
YoY- -60.93%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 620,106 275,910 1,008,250 666,433 386,916 184,430 755,995 -12.34%
PBT 64,911 32,128 44,680 17,982 4,250 9,779 54,959 11.70%
Tax -19,202 -9,355 -12,488 -4,874 -2,006 -1,852 -17,045 8.24%
NP 45,709 22,773 32,192 13,108 2,244 7,927 37,914 13.23%
-
NP to SH 45,709 22,773 32,192 13,108 2,244 7,927 37,914 13.23%
-
Tax Rate 29.58% 29.12% 27.95% 27.10% 47.20% 18.94% 31.01% -
Total Cost 574,397 253,137 976,058 653,325 384,672 176,503 718,081 -13.79%
-
Net Worth 385,771 360,085 338,189 322,007 315,460 319,689 314,041 14.65%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 8,129 4,878 - - 8,178 -
Div Payout % - - 25.25% 37.22% - - 21.57% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 385,771 360,085 338,189 322,007 315,460 319,689 314,041 14.65%
NOSH 324,177 324,401 325,181 325,260 325,217 326,213 327,126 -0.60%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 7.37% 8.25% 3.19% 1.97% 0.58% 4.30% 5.02% -
ROE 11.85% 6.32% 9.52% 4.07% 0.71% 2.48% 12.07% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 191.29 85.05 310.06 204.89 118.97 56.54 231.10 -11.81%
EPS 14.10 7.02 9.89 4.03 0.69 2.43 11.59 13.92%
DPS 0.00 0.00 2.50 1.50 0.00 0.00 2.50 -
NAPS 1.19 1.11 1.04 0.99 0.97 0.98 0.96 15.34%
Adjusted Per Share Value based on latest NOSH - 325,269
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 35.65 15.86 57.96 38.31 22.24 10.60 43.46 -12.33%
EPS 2.63 1.31 1.85 0.75 0.13 0.46 2.18 13.28%
DPS 0.00 0.00 0.47 0.28 0.00 0.00 0.47 -
NAPS 0.2218 0.207 0.1944 0.1851 0.1813 0.1838 0.1805 14.68%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.73 1.18 0.82 0.82 0.63 0.88 1.27 -
P/RPS 0.90 1.39 0.26 0.40 0.53 1.56 0.55 38.73%
P/EPS 12.27 16.81 8.28 20.35 91.30 36.21 10.96 7.79%
EY 8.15 5.95 12.07 4.91 1.10 2.76 9.13 -7.27%
DY 0.00 0.00 3.05 1.83 0.00 0.00 1.97 -
P/NAPS 1.45 1.06 0.79 0.83 0.65 0.90 1.32 6.44%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 -
Price 1.90 1.32 0.88 0.89 0.79 0.69 0.98 -
P/RPS 0.99 1.55 0.28 0.43 0.66 1.22 0.42 76.83%
P/EPS 13.48 18.80 8.89 22.08 114.49 28.40 8.46 36.30%
EY 7.42 5.32 11.25 4.53 0.87 3.52 11.83 -26.66%
DY 0.00 0.00 2.84 1.69 0.00 0.00 2.55 -
P/NAPS 1.60 1.19 0.85 0.90 0.81 0.70 1.02 34.89%

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