[HIAPTEK] QoQ TTM Result on 31-Jan-2005 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 6.21%
YoY- 108.69%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 731,048 755,995 764,213 809,273 747,423 685,848 635,838 9.72%
PBT 44,726 54,959 65,371 72,329 66,969 57,628 47,412 -3.80%
Tax -12,669 -17,045 -20,018 -21,532 -19,144 -16,282 -13,527 -4.26%
NP 32,057 37,914 45,353 50,797 47,825 41,346 33,885 -3.61%
-
NP to SH 32,057 37,914 45,353 50,797 47,825 41,346 33,885 -3.61%
-
Tax Rate 28.33% 31.01% 30.62% 29.77% 28.59% 28.25% 28.53% -
Total Cost 698,991 718,081 718,860 758,476 699,598 644,502 601,953 10.44%
-
Net Worth 319,689 314,923 310,680 307,865 297,943 288,107 278,249 9.66%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 8,185 8,185 8,179 3,273 8,192 8,192 4,918 40.30%
Div Payout % 25.54% 21.59% 18.04% 6.45% 17.13% 19.82% 14.52% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 319,689 314,923 310,680 307,865 297,943 288,107 278,249 9.66%
NOSH 326,213 328,045 327,032 327,517 327,410 327,394 327,352 -0.23%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.39% 5.02% 5.93% 6.28% 6.40% 6.03% 5.33% -
ROE 10.03% 12.04% 14.60% 16.50% 16.05% 14.35% 12.18% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 224.10 230.45 233.68 247.09 228.28 209.49 194.24 9.97%
EPS 9.83 11.56 13.87 15.51 14.61 12.63 10.35 -3.36%
DPS 2.50 2.50 2.50 1.00 2.50 2.50 1.50 40.44%
NAPS 0.98 0.96 0.95 0.94 0.91 0.88 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 327,517
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.02 43.46 43.93 46.52 42.97 39.43 36.55 9.71%
EPS 1.84 2.18 2.61 2.92 2.75 2.38 1.95 -3.78%
DPS 0.47 0.47 0.47 0.19 0.47 0.47 0.28 41.10%
NAPS 0.1838 0.181 0.1786 0.177 0.1713 0.1656 0.16 9.65%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.88 1.27 1.50 1.54 1.14 1.02 1.09 -
P/RPS 0.39 0.55 0.64 0.62 0.50 0.49 0.56 -21.37%
P/EPS 8.95 10.99 10.82 9.93 7.80 8.08 10.53 -10.24%
EY 11.17 9.10 9.25 10.07 12.81 12.38 9.50 11.36%
DY 2.84 1.97 1.67 0.65 2.19 2.45 1.38 61.58%
P/NAPS 0.90 1.32 1.58 1.64 1.25 1.16 1.28 -20.87%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 12/12/05 27/09/05 21/06/05 24/03/05 14/12/04 14/09/04 15/06/04 -
Price 0.69 0.98 1.35 1.41 1.36 1.07 1.04 -
P/RPS 0.31 0.43 0.58 0.57 0.60 0.51 0.54 -30.85%
P/EPS 7.02 8.48 9.73 9.09 9.31 8.47 10.05 -21.22%
EY 14.24 11.79 10.27 11.00 10.74 11.80 9.95 26.91%
DY 3.62 2.55 1.85 0.71 1.84 2.34 1.44 84.57%
P/NAPS 0.70 1.02 1.42 1.50 1.49 1.22 1.22 -30.88%

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