[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 325.86%
YoY- -27.17%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 529,580 270,446 1,107,318 833,379 554,030 273,039 1,115,888 -39.07%
PBT 29,309 17,085 34,228 18,576 6,425 2,298 20,941 25.04%
Tax -7,969 -3,025 -9,936 -6,652 -3,625 -1,284 -5,316 30.88%
NP 21,340 14,060 24,292 11,924 2,800 1,014 15,625 23.02%
-
NP to SH 21,340 14,060 24,292 11,924 2,800 1,014 16,579 18.27%
-
Tax Rate 27.19% 17.71% 29.03% 35.81% 56.42% 55.87% 25.39% -
Total Cost 508,240 256,386 1,083,026 821,455 551,230 272,025 1,100,263 -40.15%
-
Net Worth 928,750 918,492 906,523 894,300 874,999 905,357 668,508 24.43%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 4,249 - - - 3,208 -
Div Payout % - - 17.49% - - - 19.35% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 928,750 918,492 906,523 894,300 874,999 905,357 668,508 24.43%
NOSH 708,970 706,532 708,221 709,761 699,999 724,285 534,806 20.61%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.03% 5.20% 2.19% 1.43% 0.51% 0.37% 1.40% -
ROE 2.30% 1.53% 2.68% 1.33% 0.32% 0.11% 2.48% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 74.70 38.28 156.35 117.42 79.15 37.70 208.65 -49.48%
EPS 3.01 1.99 3.43 1.68 0.40 0.14 3.10 -1.93%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.60 -
NAPS 1.31 1.30 1.28 1.26 1.25 1.25 1.25 3.16%
Adjusted Per Share Value based on latest NOSH - 707,286
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 30.37 15.51 63.51 47.80 31.77 15.66 64.00 -39.07%
EPS 1.22 0.81 1.39 0.68 0.16 0.06 0.95 18.09%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.18 -
NAPS 0.5327 0.5268 0.5199 0.5129 0.5018 0.5192 0.3834 24.44%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.735 0.72 0.565 0.41 0.42 0.50 0.56 -
P/RPS 0.98 1.88 0.36 0.35 0.53 1.33 0.27 135.62%
P/EPS 24.42 36.18 16.47 24.40 105.00 357.14 18.06 22.21%
EY 4.10 2.76 6.07 4.10 0.95 0.28 5.54 -18.13%
DY 0.00 0.00 1.06 0.00 0.00 0.00 1.07 -
P/NAPS 0.56 0.55 0.44 0.33 0.34 0.40 0.45 15.64%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 17/12/13 27/09/13 27/06/13 25/03/13 12/12/12 28/09/12 -
Price 0.725 0.745 0.545 0.52 0.405 0.47 0.50 -
P/RPS 0.97 1.95 0.35 0.44 0.51 1.25 0.24 153.08%
P/EPS 24.09 37.44 15.89 30.95 101.25 335.71 16.13 30.56%
EY 4.15 2.67 6.29 3.23 0.99 0.30 6.20 -23.42%
DY 0.00 0.00 1.10 0.00 0.00 0.00 1.20 -
P/NAPS 0.55 0.57 0.43 0.41 0.32 0.38 0.40 23.58%

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