[HIAPTEK] QoQ TTM Result on 31-Jan-2004 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 37.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 747,423 685,848 635,838 506,397 382,679 234,877 111,705 253.04%
PBT 66,969 57,628 47,412 33,701 24,514 13,843 7,835 315.33%
Tax -19,144 -16,282 -13,527 -9,360 -6,830 -3,464 -1,797 380.70%
NP 47,825 41,346 33,885 24,341 17,684 10,379 6,038 294.86%
-
NP to SH 47,825 41,346 33,885 24,341 17,684 10,379 6,038 294.86%
-
Tax Rate 28.59% 28.25% 28.53% 27.77% 27.86% 25.02% 22.94% -
Total Cost 699,598 644,502 601,953 482,056 364,995 224,498 105,667 250.57%
-
Net Worth 297,943 288,107 278,249 262,344 234,591 199,976 0 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 8,192 8,192 4,918 4,918 - - - -
Div Payout % 17.13% 19.82% 14.52% 20.21% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 297,943 288,107 278,249 262,344 234,591 199,976 0 -
NOSH 327,410 327,394 327,352 327,931 296,951 208,309 50,903 243.91%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 6.40% 6.03% 5.33% 4.81% 4.62% 4.42% 5.41% -
ROE 16.05% 14.35% 12.18% 9.28% 7.54% 5.19% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 228.28 209.49 194.24 154.42 128.87 112.75 219.44 2.65%
EPS 14.61 12.63 10.35 7.42 5.96 4.98 11.86 14.84%
DPS 2.50 2.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.85 0.80 0.79 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,931
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 42.97 39.43 36.55 29.11 22.00 13.50 6.42 253.11%
EPS 2.75 2.38 1.95 1.40 1.02 0.60 0.35 292.76%
DPS 0.47 0.47 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.1713 0.1656 0.16 0.1508 0.1349 0.115 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - - -
Price 1.14 1.02 1.09 0.99 0.76 0.00 0.00 -
P/RPS 0.50 0.49 0.56 0.64 0.59 0.00 0.00 -
P/EPS 7.80 8.08 10.53 13.34 12.76 0.00 0.00 -
EY 12.81 12.38 9.50 7.50 7.84 0.00 0.00 -
DY 2.19 2.45 1.38 1.52 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 1.28 1.24 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 14/09/04 15/06/04 30/03/04 - - - -
Price 1.36 1.07 1.04 1.10 0.00 0.00 0.00 -
P/RPS 0.60 0.51 0.54 0.71 0.00 0.00 0.00 -
P/EPS 9.31 8.47 10.05 14.82 0.00 0.00 0.00 -
EY 10.74 11.80 9.95 6.75 0.00 0.00 0.00 -
DY 1.84 2.34 1.44 1.36 0.00 0.00 0.00 -
P/NAPS 1.49 1.22 1.22 1.38 0.00 0.00 0.00 -

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