[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -70.43%
YoY- 801.99%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 1,115,888 824,309 548,942 296,036 1,000,363 725,800 489,347 73.33%
PBT 20,941 20,700 11,363 10,266 25,375 14,046 5,850 134.18%
Tax -5,316 -5,281 -3,068 -2,755 163 -6,651 -3,469 32.95%
NP 15,625 15,419 8,295 7,511 25,538 7,395 2,381 250.91%
-
NP to SH 16,579 16,373 9,709 8,108 27,420 8,728 3,305 193.32%
-
Tax Rate 25.39% 25.51% 27.00% 26.84% -0.64% 47.35% 59.30% -
Total Cost 1,100,263 808,890 540,647 288,525 974,825 718,405 486,966 72.27%
-
Net Worth 668,508 640,682 483,645 723,928 717,683 698,884 680,252 -1.15%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,208 - - - 4,827 - - -
Div Payout % 19.35% - - - 17.61% - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 668,508 640,682 483,645 723,928 717,683 698,884 680,252 -1.15%
NOSH 534,806 474,579 360,929 321,746 321,830 322,066 320,873 40.61%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.40% 1.87% 1.51% 2.54% 2.55% 1.02% 0.49% -
ROE 2.48% 2.56% 2.01% 1.12% 3.82% 1.25% 0.49% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 208.65 173.69 152.09 92.01 310.83 225.36 152.50 23.26%
EPS 3.10 3.45 2.69 2.52 8.52 2.71 1.03 108.59%
DPS 0.60 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.25 1.35 1.34 2.25 2.23 2.17 2.12 -29.70%
Adjusted Per Share Value based on latest NOSH - 321,746
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 64.00 47.28 31.48 16.98 57.37 41.63 28.07 73.31%
EPS 0.95 0.94 0.56 0.47 1.57 0.50 0.19 192.68%
DPS 0.18 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.3834 0.3674 0.2774 0.4152 0.4116 0.4008 0.3901 -1.14%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.56 0.60 0.64 0.87 0.97 1.02 1.14 -
P/RPS 0.27 0.35 0.42 0.95 0.31 0.45 0.75 -49.42%
P/EPS 18.06 17.39 23.79 34.52 11.38 37.64 110.68 -70.17%
EY 5.54 5.75 4.20 2.90 8.78 2.66 0.90 236.24%
DY 1.07 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 0.45 0.44 0.48 0.39 0.43 0.47 0.54 -11.45%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 30/03/11 -
Price 0.50 0.57 0.60 0.80 0.80 0.94 1.09 -
P/RPS 0.24 0.33 0.39 0.87 0.26 0.42 0.71 -51.50%
P/EPS 16.13 16.52 22.30 31.75 9.39 34.69 105.83 -71.49%
EY 6.20 6.05 4.48 3.15 10.65 2.88 0.94 252.10%
DY 1.20 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.36 0.36 0.43 0.51 -14.96%

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