[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2017 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 115.57%
YoY- 1774.11%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,127,859 802,539 560,972 258,490 1,073,657 845,377 548,252 61.96%
PBT 48,366 61,761 57,054 23,039 -74,820 64,596 22,868 64.99%
Tax -21,177 -14,287 -10,745 -7,138 -28,341 -29,888 -20,102 3.54%
NP 27,189 47,474 46,309 15,901 -103,161 34,708 2,766 360.79%
-
NP to SH 27,946 47,921 46,586 16,038 -102,977 34,890 2,946 349.96%
-
Tax Rate 43.78% 23.13% 18.83% 30.98% - 46.27% 87.90% -
Total Cost 1,100,670 755,065 514,663 242,589 1,176,818 810,669 545,486 59.88%
-
Net Worth 838,865 850,270 854,899 821,458 798,071 939,841 909,417 -5.25%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 6,657 - - - - - - -
Div Payout % 23.82% - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 838,865 850,270 854,899 821,458 798,071 939,841 909,417 -5.25%
NOSH 1,337,054 1,335,680 1,329,668 1,303,902 1,287,212 1,287,453 1,280,869 2.91%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 2.41% 5.92% 8.26% 6.15% -9.61% 4.11% 0.50% -
ROE 3.33% 5.64% 5.45% 1.95% -12.90% 3.71% 0.32% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 84.70 60.41 42.65 19.82 83.41 65.66 42.80 57.82%
EPS 2.12 3.64 3.55 1.23 -8.00 2.71 0.23 341.40%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.65 0.63 0.62 0.73 0.71 -7.68%
Adjusted Per Share Value based on latest NOSH - 1,303,902
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 64.68 46.03 32.17 14.82 61.58 48.48 31.44 61.96%
EPS 1.60 2.75 2.67 0.92 -5.91 2.00 0.17 347.60%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4811 0.4876 0.4903 0.4711 0.4577 0.539 0.5216 -5.25%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.38 0.38 0.50 0.425 0.39 0.315 0.295 -
P/RPS 0.45 0.63 1.17 2.14 0.47 0.48 0.69 -24.85%
P/EPS 18.11 10.54 14.12 34.55 -4.88 11.62 128.26 -72.98%
EY 5.52 9.49 7.08 2.89 -20.51 8.60 0.78 269.92%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.77 0.67 0.63 0.43 0.42 26.92%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 25/06/18 29/03/18 15/12/17 28/09/17 29/06/17 23/03/17 -
Price 0.41 0.36 0.42 0.42 0.425 0.365 0.375 -
P/RPS 0.48 0.60 0.98 2.12 0.51 0.56 0.88 -33.31%
P/EPS 19.54 9.98 11.86 34.15 -5.31 13.47 163.04 -75.78%
EY 5.12 10.02 8.43 2.93 -18.82 7.42 0.61 314.62%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.65 0.67 0.69 0.50 0.53 14.61%

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