[HIAPTEK] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 1085.7%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 820,677 531,061 279,635 1,159,325 856,700 582,979 315,693 89.39%
PBT 53,219 30,657 23,561 31,566 -11,370 6,279 15,622 126.91%
Tax -15,225 -9,530 -6,392 11,795 6,971 -8,641 -10,816 25.67%
NP 37,994 21,127 17,169 43,361 -4,399 -2,362 4,806 298.35%
-
NP to SH 37,994 21,127 17,169 43,361 -4,399 -2,362 4,806 298.35%
-
Tax Rate 28.61% 31.09% 27.13% -37.37% - 137.62% 69.24% -
Total Cost 782,683 509,934 262,466 1,115,964 861,099 585,341 310,887 85.37%
-
Net Worth 634,306 621,571 618,470 602,789 556,344 566,232 574,139 6.88%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - 4,835 - - - -
Div Payout % - - - 11.15% - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 634,306 621,571 618,470 602,789 556,344 566,232 574,139 6.88%
NOSH 321,983 322,057 322,120 322,347 323,455 323,561 322,550 -0.11%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.63% 3.98% 6.14% 3.74% -0.51% -0.41% 1.52% -
ROE 5.99% 3.40% 2.78% 7.19% -0.79% -0.42% 0.84% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 254.88 164.90 86.81 359.65 264.86 180.18 97.87 89.62%
EPS 11.80 6.56 5.33 13.45 -1.36 -0.73 1.49 298.81%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.97 1.93 1.92 1.87 1.72 1.75 1.78 7.01%
Adjusted Per Share Value based on latest NOSH - 322,009
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 47.07 30.46 16.04 66.49 49.13 33.44 18.11 89.36%
EPS 2.18 1.21 0.98 2.49 -0.25 -0.14 0.28 294.30%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.3638 0.3565 0.3547 0.3457 0.3191 0.3247 0.3293 6.88%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.39 1.39 1.38 1.00 0.74 0.65 0.68 -
P/RPS 0.55 0.84 1.59 0.28 0.28 0.36 0.69 -14.06%
P/EPS 11.78 21.19 25.89 7.43 -54.41 -89.04 45.64 -59.56%
EY 8.49 4.72 3.86 13.45 -1.84 -1.12 2.19 147.39%
DY 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.72 0.53 0.43 0.37 0.38 51.87%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 -
Price 1.29 1.44 1.44 1.11 0.95 0.64 0.64 -
P/RPS 0.51 0.87 1.66 0.31 0.36 0.36 0.65 -14.96%
P/EPS 10.93 21.95 27.02 8.25 -69.85 -87.67 42.95 -59.94%
EY 9.15 4.56 3.70 12.12 -1.43 -1.14 2.33 149.53%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.75 0.59 0.55 0.37 0.36 48.43%

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