[HIAPTEK] QoQ Quarter Result on 31-Jan-2014 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -48.22%
YoY- 307.61%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 307,456 284,172 296,738 259,134 270,446 273,939 279,349 6.58%
PBT 4,986 8,870 11,672 12,224 17,085 15,652 12,151 -44.69%
Tax -2,139 1,781 1,902 -4,944 -3,025 -3,284 -3,027 -20.61%
NP 2,847 10,651 13,574 7,280 14,060 12,368 9,124 -53.89%
-
NP to SH 2,848 10,651 13,574 7,280 14,060 12,368 9,124 -53.88%
-
Tax Rate 42.90% -20.08% -16.30% 40.45% 17.71% 20.98% 24.91% -
Total Cost 304,609 273,521 283,164 251,854 256,386 261,571 270,225 8.28%
-
Net Worth 954,080 951,489 938,098 925,902 918,492 904,630 891,181 4.63%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 4,260 - - - 4,240 - -
Div Payout % - 40.00% - - - 34.29% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 954,080 951,489 938,098 925,902 918,492 904,630 891,181 4.63%
NOSH 711,999 710,066 710,680 706,796 706,532 706,742 707,286 0.44%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 0.93% 3.75% 4.57% 2.81% 5.20% 4.51% 3.27% -
ROE 0.30% 1.12% 1.45% 0.79% 1.53% 1.37% 1.02% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 43.18 40.02 41.75 36.66 38.28 38.76 39.50 6.10%
EPS 0.40 1.50 1.91 1.03 1.99 1.75 1.29 -54.09%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 -
NAPS 1.34 1.34 1.32 1.31 1.30 1.28 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 706,796
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 17.67 16.34 17.06 14.90 15.55 15.75 16.06 6.55%
EPS 0.16 0.61 0.78 0.42 0.81 0.71 0.52 -54.32%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.5484 0.547 0.5393 0.5323 0.528 0.52 0.5123 4.63%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.74 0.765 0.79 0.735 0.72 0.565 0.41 -
P/RPS 1.71 1.91 1.89 2.00 1.88 1.46 1.04 39.18%
P/EPS 185.00 51.00 41.36 71.36 36.18 32.29 31.78 222.56%
EY 0.54 1.96 2.42 1.40 2.76 3.10 3.15 -69.04%
DY 0.00 0.78 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.55 0.57 0.60 0.56 0.55 0.44 0.33 40.44%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 27/06/13 -
Price 0.55 0.785 0.72 0.725 0.745 0.545 0.52 -
P/RPS 1.27 1.96 1.72 1.98 1.95 1.41 1.32 -2.53%
P/EPS 137.50 52.33 37.70 70.39 37.44 31.14 40.31 126.09%
EY 0.73 1.91 2.65 1.42 2.67 3.21 2.48 -55.65%
DY 0.00 0.76 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.41 0.59 0.55 0.55 0.57 0.43 0.41 0.00%

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