[HIAPTEK] QoQ Quarter Result on 31-Jul-2007 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -43.76%
YoY- -51.55%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 445,863 430,578 301,516 325,284 335,658 344,196 275,910 37.74%
PBT 61,375 32,569 17,449 12,301 23,573 32,783 32,128 54.01%
Tax -15,411 -9,715 -4,300 -3,054 -7,132 -9,847 -9,355 39.52%
NP 45,964 22,854 13,149 9,247 16,441 22,936 22,773 59.77%
-
NP to SH 45,964 22,854 13,149 9,247 16,441 22,936 22,773 59.77%
-
Tax Rate 25.11% 29.83% 24.64% 24.83% 30.25% 30.04% 29.12% -
Total Cost 399,899 407,724 288,367 316,037 319,217 321,260 253,137 35.68%
-
Net Worth 490,718 448,567 425,216 327,003 398,864 386,051 360,085 22.94%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 3,631 - - 8,175 - - - -
Div Payout % 7.90% - - 88.41% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 490,718 448,567 425,216 327,003 398,864 386,051 360,085 22.94%
NOSH 327,145 327,421 327,089 327,003 324,280 324,413 324,401 0.56%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.31% 5.31% 4.36% 2.84% 4.90% 6.66% 8.25% -
ROE 9.37% 5.09% 3.09% 2.83% 4.12% 5.94% 6.32% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 136.29 131.51 92.18 99.47 103.51 106.10 85.05 36.97%
EPS 14.05 6.98 4.02 2.82 5.07 7.07 7.02 58.88%
DPS 1.11 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.50 1.37 1.30 1.00 1.23 1.19 1.11 22.25%
Adjusted Per Share Value based on latest NOSH - 327,003
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 25.63 24.75 17.33 18.70 19.30 19.79 15.86 37.74%
EPS 2.64 1.31 0.76 0.53 0.95 1.32 1.31 59.61%
DPS 0.21 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.2821 0.2579 0.2444 0.188 0.2293 0.2219 0.207 22.94%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.68 1.88 1.76 2.38 2.17 1.73 1.18 -
P/RPS 1.23 1.43 1.91 2.39 2.10 1.63 1.39 -7.83%
P/EPS 11.96 26.93 43.78 84.16 42.80 24.47 16.81 -20.31%
EY 8.36 3.71 2.28 1.19 2.34 4.09 5.95 25.47%
DY 0.66 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.12 1.37 1.35 2.38 1.76 1.45 1.06 3.74%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 -
Price 1.59 1.60 1.75 1.83 2.09 1.90 1.32 -
P/RPS 1.17 1.22 1.90 1.84 2.02 1.79 1.55 -17.11%
P/EPS 11.32 22.92 43.53 64.71 41.22 26.87 18.80 -28.71%
EY 8.84 4.36 2.30 1.55 2.43 3.72 5.32 40.33%
DY 0.70 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.35 1.83 1.70 1.60 1.19 -7.42%

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