[HIAPTEK] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 21.59%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 252,906 296,036 274,563 236,453 244,851 244,496 244,636 2.23%
PBT 1,097 10,266 11,329 8,196 5,349 501 14,436 -81.97%
Tax -313 -2,755 6,814 -3,182 -1,402 -2,067 -1,922 -70.07%
NP 784 7,511 18,143 5,014 3,947 -1,566 12,514 -84.14%
-
NP to SH 1,601 8,108 18,692 5,423 4,460 -1,155 12,683 -74.74%
-
Tax Rate 28.53% 26.84% -60.15% 38.82% 26.21% 412.57% 13.31% -
Total Cost 252,122 288,525 256,420 231,439 240,904 246,062 232,122 5.64%
-
Net Worth 536,335 723,928 717,438 700,470 680,230 680,166 682,435 -14.79%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - 4,825 - - - 4,828 -
Div Payout % - - 25.82% - - - 38.07% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 536,335 723,928 717,438 700,470 680,230 680,166 682,435 -14.79%
NOSH 400,249 321,746 321,721 322,797 320,863 320,833 321,903 15.58%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 0.31% 2.54% 6.61% 2.12% 1.61% -0.64% 5.12% -
ROE 0.30% 1.12% 2.61% 0.77% 0.66% -0.17% 1.86% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 63.19 92.01 85.34 73.25 76.31 76.21 76.00 -11.54%
EPS 0.40 2.52 5.81 1.68 1.39 -0.36 3.94 -78.14%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.34 2.25 2.23 2.17 2.12 2.12 2.12 -26.28%
Adjusted Per Share Value based on latest NOSH - 322,797
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 14.50 16.98 15.75 13.56 14.04 14.02 14.03 2.21%
EPS 0.09 0.47 1.07 0.31 0.26 -0.07 0.73 -75.13%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.28 -
NAPS 0.3076 0.4152 0.4115 0.4017 0.3901 0.3901 0.3914 -14.80%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.64 0.87 0.97 1.02 1.14 1.29 1.26 -
P/RPS 1.01 0.95 1.14 1.39 1.49 1.69 1.66 -28.13%
P/EPS 160.00 34.52 16.70 60.71 82.01 -358.33 31.98 191.66%
EY 0.63 2.90 5.99 1.65 1.22 -0.28 3.13 -65.55%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.19 -
P/NAPS 0.48 0.39 0.43 0.47 0.54 0.61 0.59 -12.81%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 08/12/11 29/09/11 29/06/11 30/03/11 14/12/10 30/09/10 -
Price 0.60 0.80 0.80 0.94 1.09 1.19 1.31 -
P/RPS 0.95 0.87 0.94 1.28 1.43 1.56 1.72 -32.60%
P/EPS 150.00 31.75 13.77 55.95 78.42 -330.56 33.25 172.27%
EY 0.67 3.15 7.26 1.79 1.28 -0.30 3.01 -63.17%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.15 -
P/NAPS 0.45 0.36 0.36 0.43 0.51 0.56 0.62 -19.18%

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