[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -42.12%
YoY- 1286.59%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,110,490 826,318 529,580 270,446 1,107,318 833,379 554,030 59.17%
PBT 49,851 40,981 29,309 17,085 34,228 18,576 6,425 293.39%
Tax -4,286 -6,067 -7,969 -3,025 -9,936 -6,652 -3,625 11.84%
NP 45,565 34,914 21,340 14,060 24,292 11,924 2,800 545.45%
-
NP to SH 45,565 34,914 21,340 14,060 24,292 11,924 2,800 545.45%
-
Tax Rate 8.60% 14.80% 27.19% 17.71% 29.03% 35.81% 56.42% -
Total Cost 1,064,925 791,404 508,240 256,386 1,083,026 821,455 551,230 55.30%
-
Net Worth 951,045 934,817 928,750 918,492 906,523 894,300 874,999 5.72%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,258 - - - 4,249 - - -
Div Payout % 9.35% - - - 17.49% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 951,045 934,817 928,750 918,492 906,523 894,300 874,999 5.72%
NOSH 709,735 708,194 708,970 706,532 708,221 709,761 699,999 0.92%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.10% 4.23% 4.03% 5.20% 2.19% 1.43% 0.51% -
ROE 4.79% 3.73% 2.30% 1.53% 2.68% 1.33% 0.32% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 156.47 116.68 74.70 38.28 156.35 117.42 79.15 57.71%
EPS 6.42 4.93 3.01 1.99 3.43 1.68 0.40 539.52%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.34 1.32 1.31 1.30 1.28 1.26 1.25 4.75%
Adjusted Per Share Value based on latest NOSH - 706,532
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 63.69 47.39 30.37 15.51 63.51 47.80 31.77 59.19%
EPS 2.61 2.00 1.22 0.81 1.39 0.68 0.16 546.49%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.5454 0.5361 0.5327 0.5268 0.5199 0.5129 0.5018 5.72%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.765 0.79 0.735 0.72 0.565 0.41 0.42 -
P/RPS 0.49 0.68 0.98 1.88 0.36 0.35 0.53 -5.11%
P/EPS 11.92 16.02 24.42 36.18 16.47 24.40 105.00 -76.64%
EY 8.39 6.24 4.10 2.76 6.07 4.10 0.95 328.96%
DY 0.78 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.57 0.60 0.56 0.55 0.44 0.33 0.34 41.25%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 25/03/13 -
Price 0.785 0.72 0.725 0.745 0.545 0.52 0.405 -
P/RPS 0.50 0.62 0.97 1.95 0.35 0.44 0.51 -1.31%
P/EPS 12.23 14.60 24.09 37.44 15.89 30.95 101.25 -75.65%
EY 8.18 6.85 4.15 2.67 6.29 3.23 0.99 310.29%
DY 0.76 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.59 0.55 0.55 0.57 0.43 0.41 0.32 50.52%

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