[HIAPTEK] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 16.79%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 164,964 196,086 185,568 209,377 173,182 241,146 123,718 21.16%
PBT 5,812 14,588 14,547 20,012 16,224 21,546 9,187 -26.32%
Tax -1,449 -4,450 -4,918 -6,228 -4,422 -5,964 -2,530 -31.05%
NP 4,363 10,138 9,629 13,784 11,802 15,582 6,657 -24.56%
-
NP to SH 4,363 10,138 9,629 13,784 11,802 15,582 6,657 -24.56%
-
Tax Rate 24.93% 30.50% 33.81% 31.12% 27.26% 27.68% 27.54% -
Total Cost 160,601 185,948 175,939 195,593 161,380 225,564 117,061 23.49%
-
Net Worth 314,923 310,680 307,865 297,943 288,107 278,249 262,344 12.96%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 3,280 4,905 - - 3,273 - 4,918 -23.68%
Div Payout % 75.19% 48.39% - - 27.74% - 73.89% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 314,923 310,680 307,865 297,943 288,107 278,249 262,344 12.96%
NOSH 328,045 327,032 327,517 327,410 327,394 327,352 327,931 0.02%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.64% 5.17% 5.19% 6.58% 6.81% 6.46% 5.38% -
ROE 1.39% 3.26% 3.13% 4.63% 4.10% 5.60% 2.54% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 50.29 59.96 56.66 63.95 52.90 73.67 37.73 21.13%
EPS 1.33 3.10 2.94 4.21 3.60 4.76 2.03 -24.58%
DPS 1.00 1.50 0.00 0.00 1.00 0.00 1.50 -23.70%
NAPS 0.96 0.95 0.94 0.91 0.88 0.85 0.80 12.93%
Adjusted Per Share Value based on latest NOSH - 327,410
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 9.48 11.27 10.67 12.04 9.96 13.86 7.11 21.16%
EPS 0.25 0.58 0.55 0.79 0.68 0.90 0.38 -24.37%
DPS 0.19 0.28 0.00 0.00 0.19 0.00 0.28 -22.79%
NAPS 0.181 0.1786 0.177 0.1713 0.1656 0.16 0.1508 12.95%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.27 1.50 1.54 1.14 1.02 1.09 0.99 -
P/RPS 2.53 2.50 2.72 1.78 1.93 1.48 2.62 -2.30%
P/EPS 95.49 48.39 52.38 27.08 28.30 22.90 48.77 56.57%
EY 1.05 2.07 1.91 3.69 3.53 4.37 2.05 -36.00%
DY 0.79 1.00 0.00 0.00 0.98 0.00 1.52 -35.38%
P/NAPS 1.32 1.58 1.64 1.25 1.16 1.28 1.24 4.26%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 30/03/04 -
Price 0.98 1.35 1.41 1.36 1.07 1.04 1.10 -
P/RPS 1.95 2.25 2.49 2.13 2.02 1.41 2.92 -23.61%
P/EPS 73.68 43.55 47.96 32.30 29.68 21.85 54.19 22.75%
EY 1.36 2.30 2.09 3.10 3.37 4.58 1.85 -18.56%
DY 1.02 1.11 0.00 0.00 0.93 0.00 1.36 -17.46%
P/NAPS 1.02 1.42 1.50 1.49 1.22 1.22 1.38 -18.26%

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