[HIAPTEK] QoQ TTM Result on 31-Jan-2018 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 30.99%
YoY- -377.15%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,197,720 1,127,859 1,030,819 1,086,377 1,053,024 1,073,657 1,105,918 5.44%
PBT 39,310 48,366 -77,655 -40,634 -57,155 -74,820 82,393 -38.85%
Tax -18,070 -21,177 -12,740 -18,984 -28,970 -28,341 -39,989 -41.02%
NP 21,240 27,189 -90,395 -59,618 -86,125 -103,161 42,404 -36.84%
-
NP to SH 22,226 27,946 -89,946 -59,337 -85,981 -102,977 42,765 -35.28%
-
Tax Rate 45.97% 43.78% - - - - 48.53% -
Total Cost 1,176,480 1,100,670 1,121,214 1,145,995 1,139,149 1,176,818 1,063,514 6.94%
-
Net Worth 990,862 838,865 850,270 854,899 821,458 802,606 940,287 3.54%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 6,657 6,657 - - - - 3,872 43.37%
Div Payout % 29.95% 23.82% - - - - 9.06% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 990,862 838,865 850,270 854,899 821,458 802,606 940,287 3.54%
NOSH 1,344,198 1,337,054 1,335,680 1,329,668 1,303,902 1,294,525 1,288,064 2.87%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.77% 2.41% -8.77% -5.49% -8.18% -9.61% 3.83% -
ROE 2.24% 3.33% -10.58% -6.94% -10.47% -12.83% 4.55% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 76.15 84.70 77.59 82.60 80.76 82.94 85.86 -7.66%
EPS 1.41 2.10 -6.77 -4.51 -6.59 -7.95 3.32 -43.41%
DPS 0.42 0.50 0.00 0.00 0.00 0.00 0.30 25.06%
NAPS 0.63 0.63 0.64 0.65 0.63 0.62 0.73 -9.33%
Adjusted Per Share Value based on latest NOSH - 1,329,668
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 68.69 64.68 59.12 62.31 60.39 61.58 63.43 5.43%
EPS 1.27 1.60 -5.16 -3.40 -4.93 -5.91 2.45 -35.39%
DPS 0.38 0.38 0.00 0.00 0.00 0.00 0.22 43.81%
NAPS 0.5683 0.4811 0.4876 0.4903 0.4711 0.4603 0.5393 3.54%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.34 0.38 0.38 0.50 0.425 0.39 0.315 -
P/RPS 0.45 0.45 0.49 0.61 0.53 0.47 0.37 13.89%
P/EPS 24.06 18.11 -5.61 -11.08 -6.45 -4.90 9.49 85.61%
EY 4.16 5.52 -17.82 -9.02 -15.52 -20.40 10.54 -46.10%
DY 1.25 1.32 0.00 0.00 0.00 0.00 0.95 20.01%
P/NAPS 0.54 0.60 0.59 0.77 0.67 0.63 0.43 16.35%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 27/09/18 25/06/18 29/03/18 15/12/17 28/09/17 29/06/17 -
Price 0.295 0.41 0.36 0.42 0.42 0.425 0.365 -
P/RPS 0.39 0.48 0.46 0.51 0.52 0.51 0.43 -6.28%
P/EPS 20.88 19.54 -5.32 -9.31 -6.37 -5.34 10.99 53.21%
EY 4.79 5.12 -18.81 -10.74 -15.70 -18.72 9.10 -34.73%
DY 1.43 1.22 0.00 0.00 0.00 0.00 0.82 44.73%
P/NAPS 0.47 0.65 0.56 0.65 0.67 0.69 0.50 -4.03%

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