[HIAPTEK] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 4.34%
YoY- -61.48%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 1,241,440 1,099,730 1,008,250 831,397 747,966 731,048 755,995 39.06%
PBT 105,341 67,029 44,680 23,794 24,650 44,726 54,959 54.11%
Tax -29,684 -19,991 -12,488 -6,323 -7,905 -12,669 -17,045 44.60%
NP 75,657 47,038 32,192 17,471 16,745 32,057 37,914 58.30%
-
NP to SH 75,657 47,038 32,192 17,471 16,745 32,057 37,914 58.30%
-
Tax Rate 28.18% 29.82% 27.95% 26.57% 32.07% 28.33% 31.01% -
Total Cost 1,165,783 1,052,692 976,058 813,926 731,221 698,991 718,081 38.01%
-
Net Worth 386,051 360,085 338,132 322,016 315,000 319,689 314,923 14.49%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 8,129 8,129 8,129 8,159 8,185 8,185 8,185 -0.45%
Div Payout % 10.75% 17.28% 25.25% 46.70% 48.89% 25.54% 21.59% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 386,051 360,085 338,132 322,016 315,000 319,689 314,923 14.49%
NOSH 324,413 324,401 325,127 325,269 324,742 326,213 328,045 -0.73%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.09% 4.28% 3.19% 2.10% 2.24% 4.39% 5.02% -
ROE 19.60% 13.06% 9.52% 5.43% 5.32% 10.03% 12.04% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 382.67 339.00 310.11 255.60 230.33 224.10 230.45 40.09%
EPS 23.32 14.50 9.90 5.37 5.16 9.83 11.56 59.45%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.19 1.11 1.04 0.99 0.97 0.98 0.96 15.34%
Adjusted Per Share Value based on latest NOSH - 325,269
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 71.36 63.22 57.96 47.79 43.00 42.02 43.46 39.05%
EPS 4.35 2.70 1.85 1.00 0.96 1.84 2.18 58.29%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.47 0.00%
NAPS 0.2219 0.207 0.1944 0.1851 0.1811 0.1838 0.181 14.50%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.73 1.18 0.82 0.82 0.63 0.88 1.27 -
P/RPS 0.45 0.35 0.26 0.32 0.27 0.39 0.55 -12.48%
P/EPS 7.42 8.14 8.28 15.27 12.22 8.95 10.99 -22.98%
EY 13.48 12.29 12.07 6.55 8.18 11.17 9.10 29.85%
DY 1.45 2.12 3.05 3.05 3.97 2.84 1.97 -18.43%
P/NAPS 1.45 1.06 0.79 0.83 0.65 0.90 1.32 6.44%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 -
Price 1.90 1.32 0.88 0.89 0.79 0.69 0.98 -
P/RPS 0.50 0.39 0.28 0.35 0.34 0.31 0.43 10.54%
P/EPS 8.15 9.10 8.89 16.57 15.32 7.02 8.48 -2.60%
EY 12.27 10.98 11.25 6.04 6.53 14.24 11.79 2.68%
DY 1.32 1.89 2.84 2.81 3.16 3.62 2.55 -35.45%
P/NAPS 1.60 1.19 0.85 0.90 0.81 0.70 1.02 34.89%

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