[HIAPTEK] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -20.57%
YoY- 87.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,123,267 1,159,325 1,340,777 1,512,919 1,676,211 1,662,034 1,503,241 -17.61%
PBT 39,505 31,566 76,611 155,635 197,547 199,374 123,694 -53.17%
Tax 16,219 11,795 -8,699 -39,722 -51,612 -45,096 -32,480 -
NP 55,724 43,361 67,912 115,913 145,935 154,278 91,214 -27.93%
-
NP to SH 55,724 43,361 67,912 115,913 145,935 154,278 91,214 -27.93%
-
Tax Rate -41.06% -37.37% 11.35% 25.52% 26.13% 22.62% 26.26% -
Total Cost 1,067,543 1,115,964 1,272,865 1,397,006 1,530,276 1,507,756 1,412,027 -16.96%
-
Net Worth 618,470 598,937 556,133 562,511 574,139 573,639 490,718 16.62%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 4,830 4,830 9,777 9,777 9,777 9,777 8,175 -29.52%
Div Payout % 8.67% 11.14% 14.40% 8.44% 6.70% 6.34% 8.96% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 618,470 598,937 556,133 562,511 574,139 573,639 490,718 16.62%
NOSH 322,120 322,009 323,333 321,434 322,550 325,931 327,145 -1.02%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 4.96% 3.74% 5.07% 7.66% 8.71% 9.28% 6.07% -
ROE 9.01% 7.24% 12.21% 20.61% 25.42% 26.89% 18.59% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 348.71 360.03 414.67 470.68 519.67 509.93 459.50 -16.75%
EPS 17.30 13.47 21.00 36.06 45.24 47.33 27.88 -27.18%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 2.50 -28.79%
NAPS 1.92 1.86 1.72 1.75 1.78 1.76 1.50 17.83%
Adjusted Per Share Value based on latest NOSH - 321,434
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 64.57 66.64 77.07 86.97 96.36 95.54 86.41 -17.60%
EPS 3.20 2.49 3.90 6.66 8.39 8.87 5.24 -27.95%
DPS 0.28 0.28 0.56 0.56 0.56 0.56 0.47 -29.13%
NAPS 0.3555 0.3443 0.3197 0.3234 0.33 0.3298 0.2821 16.62%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.38 1.00 0.74 0.65 0.68 1.58 1.68 -
P/RPS 0.40 0.28 0.18 0.14 0.13 0.31 0.37 5.31%
P/EPS 7.98 7.43 3.52 1.80 1.50 3.34 6.03 20.47%
EY 12.54 13.47 28.38 55.48 66.54 29.96 16.60 -17.01%
DY 1.09 1.50 4.05 4.62 4.41 1.90 1.49 -18.76%
P/NAPS 0.72 0.54 0.43 0.37 0.38 0.90 1.12 -25.45%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 29/09/08 25/07/08 -
Price 1.44 1.11 0.95 0.64 0.64 1.07 1.59 -
P/RPS 0.41 0.31 0.23 0.14 0.12 0.21 0.35 11.09%
P/EPS 8.32 8.24 4.52 1.77 1.41 2.26 5.70 28.58%
EY 12.01 12.13 22.11 56.35 70.69 44.24 17.54 -22.26%
DY 1.04 1.35 3.16 4.69 4.69 2.80 1.57 -23.95%
P/NAPS 0.75 0.60 0.55 0.37 0.36 0.61 1.06 -20.54%

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