[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -60.4%
YoY- 257.24%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,065,313 820,677 531,061 279,635 1,159,325 856,700 582,979 49.63%
PBT 67,655 53,219 30,657 23,561 31,566 -11,370 6,279 389.96%
Tax -17,147 -15,225 -9,530 -6,392 11,795 6,971 -8,641 58.11%
NP 50,508 37,994 21,127 17,169 43,361 -4,399 -2,362 -
-
NP to SH 50,677 37,994 21,127 17,169 43,361 -4,399 -2,362 -
-
Tax Rate 25.34% 28.61% 31.09% 27.13% -37.37% - 137.62% -
Total Cost 1,014,805 782,683 509,934 262,466 1,115,964 861,099 585,341 44.46%
-
Net Worth 682,561 634,306 621,571 618,470 602,789 556,344 566,232 13.30%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 4,829 - - - 4,835 - - -
Div Payout % 9.53% - - - 11.15% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 682,561 634,306 621,571 618,470 602,789 556,344 566,232 13.30%
NOSH 321,963 321,983 322,057 322,120 322,347 323,455 323,561 -0.33%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.74% 4.63% 3.98% 6.14% 3.74% -0.51% -0.41% -
ROE 7.42% 5.99% 3.40% 2.78% 7.19% -0.79% -0.42% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 330.88 254.88 164.90 86.81 359.65 264.86 180.18 50.12%
EPS 15.74 11.80 6.56 5.33 13.45 -1.36 -0.73 -
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.12 1.97 1.93 1.92 1.87 1.72 1.75 13.68%
Adjusted Per Share Value based on latest NOSH - 322,120
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 61.24 47.18 30.53 16.07 66.64 49.25 33.51 49.64%
EPS 2.91 2.18 1.21 0.99 2.49 -0.25 -0.14 -
DPS 0.28 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.3924 0.3646 0.3573 0.3555 0.3465 0.3198 0.3255 13.30%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.26 1.39 1.39 1.38 1.00 0.74 0.65 -
P/RPS 0.38 0.55 0.84 1.59 0.28 0.28 0.36 3.68%
P/EPS 8.01 11.78 21.19 25.89 7.43 -54.41 -89.04 -
EY 12.49 8.49 4.72 3.86 13.45 -1.84 -1.12 -
DY 1.19 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.59 0.71 0.72 0.72 0.53 0.43 0.37 36.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 -
Price 1.31 1.29 1.44 1.44 1.11 0.95 0.64 -
P/RPS 0.40 0.51 0.87 1.66 0.31 0.36 0.36 7.29%
P/EPS 8.32 10.93 21.95 27.02 8.25 -69.85 -87.67 -
EY 12.02 9.15 4.56 3.70 12.12 -1.43 -1.14 -
DY 1.15 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 0.62 0.65 0.75 0.75 0.59 0.55 0.37 41.21%

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