[HIAPTEK] QoQ Quarter Result on 31-Jan-2006 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -171.69%
YoY- -159.02%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 275,910 341,817 279,517 202,486 184,430 164,964 196,086 25.49%
PBT 32,128 26,698 13,732 -5,529 9,779 5,812 14,588 69.03%
Tax -9,355 -7,614 -2,868 -154 -1,852 -1,449 -4,450 63.88%
NP 22,773 19,084 10,864 -5,683 7,927 4,363 10,138 71.26%
-
NP to SH 22,773 19,084 10,864 -5,683 7,927 4,363 10,138 71.26%
-
Tax Rate 29.12% 28.52% 20.89% - 18.94% 24.93% 30.50% -
Total Cost 253,137 322,733 268,653 208,169 176,503 160,601 185,948 22.76%
-
Net Worth 360,085 338,132 322,016 315,000 319,689 314,923 310,680 10.30%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 4,876 4,879 - - 3,280 4,905 -
Div Payout % - 25.55% 44.91% - - 75.19% 48.39% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 360,085 338,132 322,016 315,000 319,689 314,923 310,680 10.30%
NOSH 324,401 325,127 325,269 324,742 326,213 328,045 327,032 -0.53%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 8.25% 5.58% 3.89% -2.81% 4.30% 2.64% 5.17% -
ROE 6.32% 5.64% 3.37% -1.80% 2.48% 1.39% 3.26% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 85.05 105.13 85.93 62.35 56.54 50.29 59.96 26.16%
EPS 7.02 5.87 3.34 -1.75 2.43 1.33 3.10 72.18%
DPS 0.00 1.50 1.50 0.00 0.00 1.00 1.50 -
NAPS 1.11 1.04 0.99 0.97 0.98 0.96 0.95 10.90%
Adjusted Per Share Value based on latest NOSH - 324,742
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.86 19.65 16.07 11.64 10.60 9.48 11.27 25.50%
EPS 1.31 1.10 0.62 -0.33 0.46 0.25 0.58 71.89%
DPS 0.00 0.28 0.28 0.00 0.00 0.19 0.28 -
NAPS 0.207 0.1944 0.1851 0.1811 0.1838 0.181 0.1786 10.30%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.18 0.82 0.82 0.63 0.88 1.27 1.50 -
P/RPS 1.39 0.78 0.95 1.01 1.56 2.53 2.50 -32.31%
P/EPS 16.81 13.97 24.55 -36.00 36.21 95.49 48.39 -50.48%
EY 5.95 7.16 4.07 -2.78 2.76 1.05 2.07 101.77%
DY 0.00 1.83 1.83 0.00 0.00 0.79 1.00 -
P/NAPS 1.06 0.79 0.83 0.65 0.90 1.32 1.58 -23.30%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 -
Price 1.32 0.88 0.89 0.79 0.69 0.98 1.35 -
P/RPS 1.55 0.84 1.04 1.27 1.22 1.95 2.25 -21.94%
P/EPS 18.80 14.99 26.65 -45.14 28.40 73.68 43.55 -42.79%
EY 5.32 6.67 3.75 -2.22 3.52 1.36 2.30 74.63%
DY 0.00 1.70 1.69 0.00 0.00 1.02 1.11 -
P/NAPS 1.19 0.85 0.90 0.81 0.70 1.02 1.42 -11.08%

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