[HIAPTEK] QoQ Quarter Result on 31-Jul-2006 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 75.66%
YoY- 337.41%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 335,658 344,196 275,910 341,817 279,517 202,486 184,430 49.22%
PBT 23,573 32,783 32,128 26,698 13,732 -5,529 9,779 80.07%
Tax -7,132 -9,847 -9,355 -7,614 -2,868 -154 -1,852 146.29%
NP 16,441 22,936 22,773 19,084 10,864 -5,683 7,927 62.85%
-
NP to SH 16,441 22,936 22,773 19,084 10,864 -5,683 7,927 62.85%
-
Tax Rate 30.25% 30.04% 29.12% 28.52% 20.89% - 18.94% -
Total Cost 319,217 321,260 253,137 322,733 268,653 208,169 176,503 48.60%
-
Net Worth 398,864 386,051 360,085 338,132 322,016 315,000 319,689 15.94%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 4,876 4,879 - - -
Div Payout % - - - 25.55% 44.91% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 398,864 386,051 360,085 338,132 322,016 315,000 319,689 15.94%
NOSH 324,280 324,413 324,401 325,127 325,269 324,742 326,213 -0.39%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.90% 6.66% 8.25% 5.58% 3.89% -2.81% 4.30% -
ROE 4.12% 5.94% 6.32% 5.64% 3.37% -1.80% 2.48% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 103.51 106.10 85.05 105.13 85.93 62.35 56.54 49.81%
EPS 5.07 7.07 7.02 5.87 3.34 -1.75 2.43 63.50%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.23 1.19 1.11 1.04 0.99 0.97 0.98 16.40%
Adjusted Per Share Value based on latest NOSH - 325,127
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 19.25 19.74 15.82 19.60 16.03 11.61 10.58 49.20%
EPS 0.94 1.32 1.31 1.09 0.62 -0.33 0.45 63.62%
DPS 0.00 0.00 0.00 0.28 0.28 0.00 0.00 -
NAPS 0.2288 0.2214 0.2065 0.1939 0.1847 0.1807 0.1833 15.97%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.17 1.73 1.18 0.82 0.82 0.63 0.88 -
P/RPS 2.10 1.63 1.39 0.78 0.95 1.01 1.56 21.98%
P/EPS 42.80 24.47 16.81 13.97 24.55 -36.00 36.21 11.82%
EY 2.34 4.09 5.95 7.16 4.07 -2.78 2.76 -10.44%
DY 0.00 0.00 0.00 1.83 1.83 0.00 0.00 -
P/NAPS 1.76 1.45 1.06 0.79 0.83 0.65 0.90 56.57%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 -
Price 2.09 1.90 1.32 0.88 0.89 0.79 0.69 -
P/RPS 2.02 1.79 1.55 0.84 1.04 1.27 1.22 40.08%
P/EPS 41.22 26.87 18.80 14.99 26.65 -45.14 28.40 28.27%
EY 2.43 3.72 5.32 6.67 3.75 -2.22 3.52 -21.94%
DY 0.00 0.00 0.00 1.70 1.69 0.00 0.00 -
P/NAPS 1.70 1.60 1.19 0.85 0.90 0.81 0.70 80.96%

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