[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -149.15%
YoY- -106.56%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 279,635 1,159,325 856,700 582,979 315,693 1,662,034 1,177,957 -61.56%
PBT 23,561 31,566 -11,370 6,279 15,622 199,374 111,393 -64.39%
Tax -6,392 11,795 6,971 -8,641 -10,816 -45,096 -29,426 -63.76%
NP 17,169 43,361 -4,399 -2,362 4,806 154,278 81,967 -64.62%
-
NP to SH 17,169 43,361 -4,399 -2,362 4,806 154,278 81,967 -64.62%
-
Tax Rate 27.13% -37.37% - 137.62% 69.24% 22.62% 26.42% -
Total Cost 262,466 1,115,964 861,099 585,341 310,887 1,507,756 1,095,990 -61.33%
-
Net Worth 618,470 602,789 556,344 566,232 574,139 575,431 491,016 16.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 4,835 - - - 13,437 3,633 -
Div Payout % - 11.15% - - - 8.71% 4.43% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 618,470 602,789 556,344 566,232 574,139 575,431 491,016 16.58%
NOSH 322,120 322,347 323,455 323,561 322,550 326,949 327,344 -1.06%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.14% 3.74% -0.51% -0.41% 1.52% 9.28% 6.96% -
ROE 2.78% 7.19% -0.79% -0.42% 0.84% 26.81% 16.69% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 86.81 359.65 264.86 180.18 97.87 508.35 359.85 -61.14%
EPS 5.33 13.45 -1.36 -0.73 1.49 47.19 25.04 -64.24%
DPS 0.00 1.50 0.00 0.00 0.00 4.11 1.11 -
NAPS 1.92 1.87 1.72 1.75 1.78 1.76 1.50 17.83%
Adjusted Per Share Value based on latest NOSH - 321,434
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 16.07 66.64 49.25 33.51 18.15 95.54 67.71 -61.56%
EPS 0.99 2.49 -0.25 -0.14 0.28 8.87 4.71 -64.54%
DPS 0.00 0.28 0.00 0.00 0.00 0.77 0.21 -
NAPS 0.3555 0.3465 0.3198 0.3255 0.33 0.3308 0.2823 16.56%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.38 1.00 0.74 0.65 0.68 1.58 1.68 -
P/RPS 1.59 0.28 0.28 0.36 0.69 0.31 0.47 124.85%
P/EPS 25.89 7.43 -54.41 -89.04 45.64 3.35 6.71 145.39%
EY 3.86 13.45 -1.84 -1.12 2.19 29.87 14.90 -59.26%
DY 0.00 1.50 0.00 0.00 0.00 2.60 0.66 -
P/NAPS 0.72 0.53 0.43 0.37 0.38 0.90 1.12 -25.45%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 29/09/08 25/07/08 -
Price 1.44 1.11 0.95 0.64 0.64 1.07 1.59 -
P/RPS 1.66 0.31 0.36 0.36 0.65 0.21 0.44 141.76%
P/EPS 27.02 8.25 -69.85 -87.67 42.95 2.27 6.35 161.89%
EY 3.70 12.12 -1.43 -1.14 2.33 44.10 15.75 -61.82%
DY 0.00 1.35 0.00 0.00 0.00 3.84 0.70 -
P/NAPS 0.75 0.59 0.55 0.37 0.36 0.61 1.06 -20.54%

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