[HIAPTEK] QoQ Quarter Result on 30-Apr-2009 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 71.58%
YoY- -104.43%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 251,426 279,635 302,625 273,721 267,286 315,693 484,077 -35.30%
PBT 7,096 23,561 42,936 -17,649 -9,343 15,622 87,981 -81.24%
Tax -3,138 -6,392 4,824 15,612 2,175 -10,816 -15,670 -65.67%
NP 3,958 17,169 47,760 -2,037 -7,168 4,806 72,311 -85.50%
-
NP to SH 3,958 17,169 47,760 -2,037 -7,168 4,806 72,311 -85.50%
-
Tax Rate 44.22% 27.13% -11.24% - - 69.24% 17.81% -
Total Cost 247,468 262,466 254,865 275,758 274,454 310,887 411,766 -28.71%
-
Net Worth 621,052 618,470 598,937 556,133 562,511 574,139 573,639 5.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - 4,830 - - - 9,777 -
Div Payout % - - 10.11% - - - 13.52% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 621,052 618,470 598,937 556,133 562,511 574,139 573,639 5.42%
NOSH 321,788 322,120 322,009 323,333 321,434 322,550 325,931 -0.84%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 1.57% 6.14% 15.78% -0.74% -2.68% 1.52% 14.94% -
ROE 0.64% 2.78% 7.97% -0.37% -1.27% 0.84% 12.61% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 78.13 86.81 93.98 84.66 83.15 97.87 148.52 -34.75%
EPS 1.23 5.33 14.83 -0.63 -2.23 1.49 22.19 -85.38%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
NAPS 1.93 1.92 1.86 1.72 1.75 1.78 1.76 6.32%
Adjusted Per Share Value based on latest NOSH - 323,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.45 16.07 17.40 15.73 15.36 18.15 27.83 -35.32%
EPS 0.23 0.99 2.75 -0.12 -0.41 0.28 4.16 -85.41%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.56 -
NAPS 0.357 0.3555 0.3443 0.3197 0.3234 0.33 0.3298 5.41%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.39 1.38 1.00 0.74 0.65 0.68 1.58 -
P/RPS 1.78 1.59 1.06 0.87 0.78 0.69 1.06 41.14%
P/EPS 113.01 25.89 6.74 -117.46 -29.15 45.64 7.12 528.40%
EY 0.88 3.86 14.83 -0.85 -3.43 2.19 14.04 -84.14%
DY 0.00 0.00 1.50 0.00 0.00 0.00 1.90 -
P/NAPS 0.72 0.72 0.54 0.43 0.37 0.38 0.90 -13.78%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 29/09/08 -
Price 1.44 1.44 1.11 0.95 0.64 0.64 1.07 -
P/RPS 1.84 1.66 1.18 1.12 0.77 0.65 0.72 86.60%
P/EPS 117.07 27.02 7.48 -150.79 -28.70 42.95 4.82 733.82%
EY 0.85 3.70 13.36 -0.66 -3.48 2.33 20.73 -88.03%
DY 0.00 0.00 1.35 0.00 0.00 0.00 2.80 -
P/NAPS 0.75 0.75 0.60 0.55 0.37 0.36 0.61 14.72%

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