[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 100.72%
YoY- 1936.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 301,516 1,281,048 955,764 620,106 275,910 1,008,250 666,433 -40.98%
PBT 17,449 100,785 88,484 64,911 32,128 44,680 17,982 -1.98%
Tax -4,300 -29,388 -26,334 -19,202 -9,355 -12,488 -4,874 -7.99%
NP 13,149 71,397 62,150 45,709 22,773 32,192 13,108 0.20%
-
NP to SH 13,149 71,397 62,150 45,709 22,773 32,192 13,108 0.20%
-
Tax Rate 24.64% 29.16% 29.76% 29.58% 29.12% 27.95% 27.10% -
Total Cost 288,367 1,209,651 893,614 574,397 253,137 976,058 653,325 -41.94%
-
Net Worth 425,216 409,679 398,979 385,771 360,085 338,189 322,007 20.30%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 8,128 - - - 8,129 4,878 -
Div Payout % - 11.39% - - - 25.25% 37.22% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 425,216 409,679 398,979 385,771 360,085 338,189 322,007 20.30%
NOSH 327,089 325,142 324,373 324,177 324,401 325,181 325,260 0.37%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.36% 5.57% 6.50% 7.37% 8.25% 3.19% 1.97% -
ROE 3.09% 17.43% 15.58% 11.85% 6.32% 9.52% 4.07% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 92.18 394.00 294.65 191.29 85.05 310.06 204.89 -41.20%
EPS 4.02 21.96 19.16 14.10 7.02 9.89 4.03 -0.16%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 1.50 -
NAPS 1.30 1.26 1.23 1.19 1.11 1.04 0.99 19.85%
Adjusted Per Share Value based on latest NOSH - 324,413
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 17.29 73.47 54.81 35.56 15.82 57.83 38.22 -40.98%
EPS 0.75 4.09 3.56 2.62 1.31 1.85 0.75 0.00%
DPS 0.00 0.47 0.00 0.00 0.00 0.47 0.28 -
NAPS 0.2439 0.235 0.2288 0.2212 0.2065 0.194 0.1847 20.30%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.76 2.38 2.17 1.73 1.18 0.82 0.82 -
P/RPS 1.91 0.60 0.74 0.90 1.39 0.26 0.40 182.75%
P/EPS 43.78 10.84 11.33 12.27 16.81 8.28 20.35 66.41%
EY 2.28 9.23 8.83 8.15 5.95 12.07 4.91 -39.95%
DY 0.00 1.05 0.00 0.00 0.00 3.05 1.83 -
P/NAPS 1.35 1.89 1.76 1.45 1.06 0.79 0.83 38.18%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 -
Price 1.75 1.83 2.09 1.90 1.32 0.88 0.89 -
P/RPS 1.90 0.46 0.71 0.99 1.55 0.28 0.43 168.54%
P/EPS 43.53 8.33 10.91 13.48 18.80 8.89 22.08 57.03%
EY 2.30 12.00 9.17 7.42 5.32 11.25 4.53 -36.27%
DY 0.00 1.37 0.00 0.00 0.00 2.84 1.69 -
P/NAPS 1.35 1.45 1.70 1.60 1.19 0.85 0.90 30.94%

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