[HIAPTEK] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -41.41%
YoY- -25.55%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 1,107,407 1,123,267 1,159,325 1,340,777 1,512,919 1,676,211 1,662,034 -23.65%
PBT 55,944 39,505 31,566 76,611 155,635 197,547 199,374 -57.04%
Tax 10,906 16,219 11,795 -8,699 -39,722 -51,612 -45,096 -
NP 66,850 55,724 43,361 67,912 115,913 145,935 154,278 -42.65%
-
NP to SH 66,850 55,724 43,361 67,912 115,913 145,935 154,278 -42.65%
-
Tax Rate -19.49% -41.06% -37.37% 11.35% 25.52% 26.13% 22.62% -
Total Cost 1,040,557 1,067,543 1,115,964 1,272,865 1,397,006 1,530,276 1,507,756 -21.85%
-
Net Worth 621,052 618,470 598,937 556,133 562,511 574,139 573,639 5.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 4,830 4,830 4,830 9,777 9,777 9,777 9,777 -37.42%
Div Payout % 7.23% 8.67% 11.14% 14.40% 8.44% 6.70% 6.34% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 621,052 618,470 598,937 556,133 562,511 574,139 573,639 5.42%
NOSH 321,788 322,120 322,009 323,333 321,434 322,550 325,931 -0.84%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 6.04% 4.96% 3.74% 5.07% 7.66% 8.71% 9.28% -
ROE 10.76% 9.01% 7.24% 12.21% 20.61% 25.42% 26.89% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 344.14 348.71 360.03 414.67 470.68 519.67 509.93 -23.00%
EPS 20.77 17.30 13.47 21.00 36.06 45.24 47.33 -42.16%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -36.92%
NAPS 1.93 1.92 1.86 1.72 1.75 1.78 1.76 6.32%
Adjusted Per Share Value based on latest NOSH - 323,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 63.51 64.42 66.49 76.90 86.77 96.13 95.32 -23.65%
EPS 3.83 3.20 2.49 3.89 6.65 8.37 8.85 -42.69%
DPS 0.28 0.28 0.28 0.56 0.56 0.56 0.56 -36.92%
NAPS 0.3562 0.3547 0.3435 0.319 0.3226 0.3293 0.329 5.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.39 1.38 1.00 0.74 0.65 0.68 1.58 -
P/RPS 0.40 0.40 0.28 0.18 0.14 0.13 0.31 18.46%
P/EPS 6.69 7.98 7.43 3.52 1.80 1.50 3.34 58.69%
EY 14.95 12.54 13.47 28.38 55.48 66.54 29.96 -37.00%
DY 1.08 1.09 1.50 4.05 4.62 4.41 1.90 -31.30%
P/NAPS 0.72 0.72 0.54 0.43 0.37 0.38 0.90 -13.78%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 29/09/08 -
Price 1.44 1.44 1.11 0.95 0.64 0.64 1.07 -
P/RPS 0.42 0.41 0.31 0.23 0.14 0.12 0.21 58.53%
P/EPS 6.93 8.32 8.24 4.52 1.77 1.41 2.26 110.63%
EY 14.43 12.01 12.13 22.11 56.35 70.69 44.24 -52.51%
DY 1.04 1.04 1.35 3.16 4.69 4.69 2.80 -48.23%
P/NAPS 0.75 0.75 0.60 0.55 0.37 0.36 0.61 14.72%

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