[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 26.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 512,666 271,520 147,802 478,203 355,031 0 0 -
PBT 41,404 19,858 10,671 29,247 23,280 0 0 -
Tax -11,860 -5,896 -3,366 -8,654 -6,999 0 0 -
NP 29,544 13,962 7,305 20,593 16,281 0 0 -
-
NP to SH 29,544 13,962 7,305 20,593 16,281 0 0 -
-
Tax Rate 28.64% 29.69% 31.54% 29.59% 30.06% - - -
Total Cost 483,122 257,558 140,497 457,610 338,750 0 0 -
-
Net Worth 269,735 249,879 234,591 62,422 15,982 0 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 4,760 4,685 - - - - - -
Div Payout % 16.11% 33.56% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 269,735 249,879 234,591 62,422 15,982 0 0 -
NOSH 317,336 312,349 296,951 65,023 17,371 0 0 -
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 5.76% 5.14% 4.94% 4.31% 4.59% 0.00% 0.00% -
ROE 10.95% 5.59% 3.11% 32.99% 101.87% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 161.55 86.93 49.77 735.43 2,043.70 0.00 0.00 -
EPS 9.31 4.47 2.46 31.67 93.72 0.00 0.00 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.96 0.92 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 208,309
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 29.40 15.57 8.48 27.43 20.36 0.00 0.00 -
EPS 1.69 0.80 0.42 1.18 0.93 0.00 0.00 -
DPS 0.27 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1433 0.1345 0.0358 0.0092 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 - - - - -
Price 1.09 0.99 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.67 1.14 1.53 0.00 0.00 0.00 0.00 -
P/EPS 11.71 22.15 30.89 0.00 0.00 0.00 0.00 -
EY 8.54 4.52 3.24 0.00 0.00 0.00 0.00 -
DY 1.38 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.24 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 15/06/04 30/03/04 16/12/03 24/09/03 27/08/03 - - -
Price 1.04 1.10 0.75 0.71 0.00 0.00 0.00 -
P/RPS 0.64 1.27 1.51 0.10 0.00 0.00 0.00 -
P/EPS 11.17 24.61 30.49 2.24 0.00 0.00 0.00 -
EY 8.95 4.06 3.28 44.61 0.00 0.00 0.00 -
DY 1.44 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 0.95 0.74 0.00 0.00 0.00 -

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