[HIAPTEK] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 7.37%
YoY- 364.96%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 1,393,036 1,306,654 1,281,048 1,297,581 1,241,440 1,099,730 1,008,250 23.97%
PBT 85,892 86,106 100,785 115,182 105,341 67,029 44,680 54.42%
Tax -24,201 -24,333 -29,388 -33,948 -29,684 -19,991 -12,488 55.25%
NP 61,691 61,773 71,397 81,234 75,657 47,038 32,192 54.09%
-
NP to SH 61,691 61,773 71,397 81,234 75,657 47,038 32,192 54.09%
-
Tax Rate 28.18% 28.26% 29.16% 29.47% 28.18% 29.82% 27.95% -
Total Cost 1,331,345 1,244,881 1,209,651 1,216,347 1,165,783 1,052,692 976,058 22.92%
-
Net Worth 448,567 425,216 327,003 398,864 386,051 360,085 338,132 20.67%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 8,175 8,175 8,175 4,876 8,129 8,129 8,129 0.37%
Div Payout % 13.25% 13.23% 11.45% 6.00% 10.75% 17.28% 25.25% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 448,567 425,216 327,003 398,864 386,051 360,085 338,132 20.67%
NOSH 327,421 327,089 327,003 324,280 324,413 324,401 325,127 0.46%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.43% 4.73% 5.57% 6.26% 6.09% 4.28% 3.19% -
ROE 13.75% 14.53% 21.83% 20.37% 19.60% 13.06% 9.52% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 425.46 399.48 391.75 400.14 382.67 339.00 310.11 23.39%
EPS 18.84 18.89 21.83 25.05 23.32 14.50 9.90 53.38%
DPS 2.50 2.50 2.50 1.50 2.50 2.50 2.50 0.00%
NAPS 1.37 1.30 1.00 1.23 1.19 1.11 1.04 20.10%
Adjusted Per Share Value based on latest NOSH - 324,280
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 79.89 74.94 73.47 74.42 71.20 63.07 57.83 23.96%
EPS 3.54 3.54 4.09 4.66 4.34 2.70 1.85 53.94%
DPS 0.47 0.47 0.47 0.28 0.47 0.47 0.47 0.00%
NAPS 0.2573 0.2439 0.1875 0.2288 0.2214 0.2065 0.1939 20.69%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.88 1.76 2.38 2.17 1.73 1.18 0.82 -
P/RPS 0.44 0.44 0.61 0.54 0.45 0.35 0.26 41.87%
P/EPS 9.98 9.32 10.90 8.66 7.42 8.14 8.28 13.21%
EY 10.02 10.73 9.17 11.54 13.48 12.29 12.07 -11.64%
DY 1.33 1.42 1.05 0.69 1.45 2.12 3.05 -42.40%
P/NAPS 1.37 1.35 2.38 1.76 1.45 1.06 0.79 44.19%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 13/12/07 27/09/07 27/06/07 21/03/07 15/12/06 19/09/06 -
Price 1.60 1.75 1.83 2.09 1.90 1.32 0.88 -
P/RPS 0.38 0.44 0.47 0.52 0.50 0.39 0.28 22.51%
P/EPS 8.49 9.27 8.38 8.34 8.15 9.10 8.89 -3.01%
EY 11.78 10.79 11.93 11.99 12.27 10.98 11.25 3.10%
DY 1.56 1.43 1.37 0.72 1.32 1.89 2.84 -32.85%
P/NAPS 1.17 1.35 1.83 1.70 1.60 1.19 0.85 23.66%

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