[HIAPTEK] QoQ TTM Result on 31-Jan-2008 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- -0.13%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 1,676,211 1,662,034 1,503,241 1,393,036 1,306,654 1,281,048 1,297,581 18.52%
PBT 197,547 199,374 123,694 85,892 86,106 100,785 115,182 43.04%
Tax -51,612 -45,096 -32,480 -24,201 -24,333 -29,388 -33,948 32.05%
NP 145,935 154,278 91,214 61,691 61,773 71,397 81,234 47.51%
-
NP to SH 145,935 154,278 91,214 61,691 61,773 71,397 81,234 47.51%
-
Tax Rate 26.13% 22.62% 26.26% 28.18% 28.26% 29.16% 29.47% -
Total Cost 1,530,276 1,507,756 1,412,027 1,331,345 1,244,881 1,209,651 1,216,347 16.45%
-
Net Worth 574,139 573,639 490,718 448,567 425,216 327,003 398,864 27.34%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 9,777 9,777 8,175 8,175 8,175 8,175 4,876 58.67%
Div Payout % 6.70% 6.34% 8.96% 13.25% 13.23% 11.45% 6.00% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 574,139 573,639 490,718 448,567 425,216 327,003 398,864 27.34%
NOSH 322,550 325,931 327,145 327,421 327,089 327,003 324,280 -0.35%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 8.71% 9.28% 6.07% 4.43% 4.73% 5.57% 6.26% -
ROE 25.42% 26.89% 18.59% 13.75% 14.53% 21.83% 20.37% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 519.67 509.93 459.50 425.46 399.48 391.75 400.14 18.94%
EPS 45.24 47.33 27.88 18.84 18.89 21.83 25.05 48.03%
DPS 3.00 3.00 2.50 2.50 2.50 2.50 1.50 58.40%
NAPS 1.78 1.76 1.50 1.37 1.30 1.00 1.23 27.79%
Adjusted Per Share Value based on latest NOSH - 327,421
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 96.13 95.32 86.21 79.89 74.94 73.47 74.42 18.51%
EPS 8.37 8.85 5.23 3.54 3.54 4.09 4.66 47.49%
DPS 0.56 0.56 0.47 0.47 0.47 0.47 0.28 58.40%
NAPS 0.3293 0.329 0.2814 0.2573 0.2439 0.1875 0.2288 27.33%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.68 1.58 1.68 1.88 1.76 2.38 2.17 -
P/RPS 0.13 0.31 0.37 0.44 0.44 0.61 0.54 -61.13%
P/EPS 1.50 3.34 6.03 9.98 9.32 10.90 8.66 -68.76%
EY 66.54 29.96 16.60 10.02 10.73 9.17 11.54 219.84%
DY 4.41 1.90 1.49 1.33 1.42 1.05 0.69 242.46%
P/NAPS 0.38 0.90 1.12 1.37 1.35 2.38 1.76 -63.84%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 03/12/08 29/09/08 25/07/08 24/03/08 13/12/07 27/09/07 27/06/07 -
Price 0.64 1.07 1.59 1.60 1.75 1.83 2.09 -
P/RPS 0.12 0.21 0.35 0.38 0.44 0.47 0.52 -62.20%
P/EPS 1.41 2.26 5.70 8.49 9.27 8.38 8.34 -69.25%
EY 70.69 44.24 17.54 11.78 10.79 11.93 11.99 224.60%
DY 4.69 2.80 1.57 1.56 1.43 1.37 0.72 246.81%
P/NAPS 0.36 0.61 1.06 1.17 1.35 1.83 1.70 -64.30%

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