[HIAPTEK] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 3.67%
YoY- 63.77%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 1,120,976 1,092,891 1,115,888 1,098,872 1,059,958 1,051,903 1,000,363 7.84%
PBT 16,003 12,973 20,941 32,029 30,888 35,140 25,375 -26.35%
Tax -5,873 -3,845 -5,316 1,533 564 -525 163 -
NP 10,130 9,128 15,625 33,562 31,452 34,615 25,538 -45.86%
-
NP to SH 9,670 9,485 16,579 35,065 33,824 36,683 27,420 -49.92%
-
Tax Rate 36.70% 29.64% 25.39% -4.79% -1.83% 1.49% -0.64% -
Total Cost 1,110,846 1,083,763 1,100,263 1,065,310 1,028,506 1,017,288 974,825 9.05%
-
Net Worth 893,000 905,357 858,333 957,063 536,335 723,928 717,438 15.63%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 4,120 4,120 4,120 4,825 4,825 4,825 4,825 -9.95%
Div Payout % 42.61% 43.44% 24.85% 13.76% 14.27% 13.16% 17.60% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 893,000 905,357 858,333 957,063 536,335 723,928 717,438 15.63%
NOSH 714,400 724,285 686,666 708,936 400,249 321,746 321,721 69.79%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 0.90% 0.84% 1.40% 3.05% 2.97% 3.29% 2.55% -
ROE 1.08% 1.05% 1.93% 3.66% 6.31% 5.07% 3.82% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 156.91 150.89 162.51 155.00 264.82 326.94 310.94 -36.48%
EPS 1.35 1.31 2.41 4.95 8.45 11.40 8.52 -70.55%
DPS 0.58 0.57 0.60 0.68 1.21 1.50 1.50 -46.77%
NAPS 1.25 1.25 1.25 1.35 1.34 2.25 2.23 -31.89%
Adjusted Per Share Value based on latest NOSH - 708,936
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 64.44 62.82 64.15 63.17 60.93 60.47 57.51 7.84%
EPS 0.56 0.55 0.95 2.02 1.94 2.11 1.58 -49.75%
DPS 0.24 0.24 0.24 0.28 0.28 0.28 0.28 -9.72%
NAPS 0.5133 0.5204 0.4934 0.5502 0.3083 0.4161 0.4124 15.63%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.42 0.50 0.56 0.60 0.64 0.87 0.97 -
P/RPS 0.27 0.33 0.34 0.39 0.24 0.27 0.31 -8.76%
P/EPS 31.03 38.18 23.19 12.13 7.57 7.63 11.38 94.58%
EY 3.22 2.62 4.31 8.24 13.20 13.10 8.79 -48.64%
DY 1.37 1.14 1.07 1.13 1.88 1.72 1.55 -7.86%
P/NAPS 0.34 0.40 0.45 0.44 0.48 0.39 0.43 -14.43%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 -
Price 0.405 0.47 0.50 0.57 0.60 0.80 0.80 -
P/RPS 0.26 0.31 0.31 0.37 0.23 0.24 0.26 0.00%
P/EPS 29.92 35.89 20.71 11.52 7.10 7.02 9.39 115.77%
EY 3.34 2.79 4.83 8.68 14.08 14.25 10.65 -53.67%
DY 1.42 1.21 1.20 1.19 2.01 1.87 1.87 -16.69%
P/NAPS 0.32 0.38 0.40 0.42 0.45 0.36 0.36 -7.51%

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