[HIAPTEK] QoQ Quarter Result on 31-Oct-2003 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 69.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 173,182 241,146 123,718 147,802 123,172 111,705 0 -
PBT 16,224 21,546 9,187 10,671 5,967 7,831 0 -
Tax -4,422 -5,964 -2,530 -3,366 -1,655 -2,028 0 -
NP 11,802 15,582 6,657 7,305 4,312 5,803 0 -
-
NP to SH 11,802 15,582 6,657 7,305 4,312 5,803 0 -
-
Tax Rate 27.26% 27.68% 27.54% 31.54% 27.74% 25.90% - -
Total Cost 161,380 225,564 117,061 140,497 118,860 105,902 0 -
-
Net Worth 288,107 278,249 262,344 234,591 199,976 46,831 0 -
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 3,273 - 4,918 - - - - -
Div Payout % 27.74% - 73.89% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 288,107 278,249 262,344 234,591 199,976 46,831 0 -
NOSH 327,394 327,352 327,931 296,951 208,309 50,903 0 -
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 6.81% 6.46% 5.38% 4.94% 3.50% 5.19% 0.00% -
ROE 4.10% 5.60% 2.54% 3.11% 2.16% 12.39% 0.00% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 52.90 73.67 37.73 49.77 59.13 219.44 0.00 -
EPS 3.60 4.76 2.03 2.46 2.07 11.40 0.00 -
DPS 1.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.80 0.79 0.96 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 296,951
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.93 13.83 7.10 8.48 7.06 6.41 0.00 -
EPS 0.68 0.89 0.38 0.42 0.25 0.33 0.00 -
DPS 0.19 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1596 0.1505 0.1345 0.1147 0.0269 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 - - - -
Price 1.02 1.09 0.99 0.76 0.00 0.00 0.00 -
P/RPS 1.93 1.48 2.62 1.53 0.00 0.00 0.00 -
P/EPS 28.30 22.90 48.77 30.89 0.00 0.00 0.00 -
EY 3.53 4.37 2.05 3.24 0.00 0.00 0.00 -
DY 0.98 0.00 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 1.24 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 14/09/04 15/06/04 30/03/04 16/12/03 24/09/03 27/08/03 - -
Price 1.07 1.04 1.10 0.75 0.71 0.00 0.00 -
P/RPS 2.02 1.41 2.92 1.51 1.20 0.00 0.00 -
P/EPS 29.68 21.85 54.19 30.49 34.30 0.00 0.00 -
EY 3.37 4.58 1.85 3.28 2.92 0.00 0.00 -
DY 0.93 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.38 0.95 0.74 0.00 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