[HIAPTEK] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 316.24%
YoY- 22.88%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 280,991 273,039 291,579 275,367 252,906 296,036 274,563 1.54%
PBT 4,127 2,298 241 9,337 1,097 10,266 11,329 -48.83%
Tax -2,341 -1,284 -35 -2,213 -313 -2,755 6,814 -
NP 1,786 1,014 206 7,124 784 7,511 18,143 -78.52%
-
NP to SH 1,786 1,014 206 6,664 1,601 8,108 18,692 -78.95%
-
Tax Rate 56.72% 55.87% 14.52% 23.70% 28.53% 26.84% -60.15% -
Total Cost 279,205 272,025 291,373 268,243 252,122 288,525 256,420 5.81%
-
Net Worth 893,000 905,357 858,333 957,063 536,335 723,928 717,438 15.63%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 4,120 - - - 4,825 -
Div Payout % - - 2,000.00% - - - 25.82% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 893,000 905,357 858,333 957,063 536,335 723,928 717,438 15.63%
NOSH 714,400 724,285 686,666 708,936 400,249 321,746 321,721 69.79%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 0.64% 0.37% 0.07% 2.59% 0.31% 2.54% 6.61% -
ROE 0.20% 0.11% 0.02% 0.70% 0.30% 1.12% 2.61% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 39.33 37.70 42.46 38.84 63.19 92.01 85.34 -40.19%
EPS 0.25 0.14 0.03 0.94 0.40 2.52 5.81 -87.60%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 1.50 -
NAPS 1.25 1.25 1.25 1.35 1.34 2.25 2.23 -31.89%
Adjusted Per Share Value based on latest NOSH - 708,936
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.15 15.70 16.76 15.83 14.54 17.02 15.78 1.54%
EPS 0.10 0.06 0.01 0.38 0.09 0.47 1.07 -79.25%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.28 -
NAPS 0.5133 0.5204 0.4934 0.5502 0.3083 0.4161 0.4124 15.63%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.42 0.50 0.56 0.60 0.64 0.87 0.97 -
P/RPS 1.07 1.33 1.32 1.54 1.01 0.95 1.14 -4.11%
P/EPS 168.00 357.14 1,866.67 63.83 160.00 34.52 16.70 362.76%
EY 0.60 0.28 0.05 1.57 0.63 2.90 5.99 -78.28%
DY 0.00 0.00 1.07 0.00 0.00 0.00 1.55 -
P/NAPS 0.34 0.40 0.45 0.44 0.48 0.39 0.43 -14.43%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 -
Price 0.405 0.47 0.50 0.57 0.60 0.80 0.80 -
P/RPS 1.03 1.25 1.18 1.47 0.95 0.87 0.94 6.25%
P/EPS 162.00 335.71 1,666.67 60.64 150.00 31.75 13.77 413.42%
EY 0.62 0.30 0.06 1.65 0.67 3.15 7.26 -80.46%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.87 -
P/NAPS 0.32 0.38 0.40 0.42 0.45 0.36 0.36 -7.51%

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