[HIAPTEK] QoQ Quarter Result on 31-Jan-2013 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 76.13%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 270,446 273,939 279,349 280,991 273,039 291,579 275,367 -1.19%
PBT 17,085 15,652 12,151 4,127 2,298 241 9,337 49.43%
Tax -3,025 -3,284 -3,027 -2,341 -1,284 -35 -2,213 23.09%
NP 14,060 12,368 9,124 1,786 1,014 206 7,124 57.14%
-
NP to SH 14,060 12,368 9,124 1,786 1,014 206 6,664 64.27%
-
Tax Rate 17.71% 20.98% 24.91% 56.72% 55.87% 14.52% 23.70% -
Total Cost 256,386 261,571 270,225 279,205 272,025 291,373 268,243 -2.96%
-
Net Worth 918,492 904,630 891,181 893,000 905,357 858,333 957,063 -2.69%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 4,240 - - - 4,120 - -
Div Payout % - 34.29% - - - 2,000.00% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 918,492 904,630 891,181 893,000 905,357 858,333 957,063 -2.69%
NOSH 706,532 706,742 707,286 714,400 724,285 686,666 708,936 -0.22%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.20% 4.51% 3.27% 0.64% 0.37% 0.07% 2.59% -
ROE 1.53% 1.37% 1.02% 0.20% 0.11% 0.02% 0.70% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 38.28 38.76 39.50 39.33 37.70 42.46 38.84 -0.96%
EPS 1.99 1.75 1.29 0.25 0.14 0.03 0.94 64.64%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 -
NAPS 1.30 1.28 1.26 1.25 1.25 1.25 1.35 -2.47%
Adjusted Per Share Value based on latest NOSH - 714,400
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 15.51 15.71 16.02 16.12 15.66 16.72 15.79 -1.18%
EPS 0.81 0.71 0.52 0.10 0.06 0.01 0.38 65.40%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.5268 0.5188 0.5111 0.5122 0.5192 0.4923 0.5489 -2.69%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.72 0.565 0.41 0.42 0.50 0.56 0.60 -
P/RPS 1.88 1.46 1.04 1.07 1.33 1.32 1.54 14.18%
P/EPS 36.18 32.29 31.78 168.00 357.14 1,866.67 63.83 -31.43%
EY 2.76 3.10 3.15 0.60 0.28 0.05 1.57 45.51%
DY 0.00 1.06 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.55 0.44 0.33 0.34 0.40 0.45 0.44 15.99%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 27/09/13 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 -
Price 0.745 0.545 0.52 0.405 0.47 0.50 0.57 -
P/RPS 1.95 1.41 1.32 1.03 1.25 1.18 1.47 20.66%
P/EPS 37.44 31.14 40.31 162.00 335.71 1,666.67 60.64 -27.42%
EY 2.67 3.21 2.48 0.62 0.30 0.06 1.65 37.71%
DY 0.00 1.10 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.57 0.43 0.41 0.32 0.38 0.40 0.42 22.51%

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