[HIAPTEK] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 71.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 635,838 506,397 382,679 234,877 111,705 0 -
PBT 47,412 33,701 24,514 13,843 7,835 0 -
Tax -13,527 -9,360 -6,830 -3,464 -1,797 0 -
NP 33,885 24,341 17,684 10,379 6,038 0 -
-
NP to SH 33,885 24,341 17,684 10,379 6,038 0 -
-
Tax Rate 28.53% 27.77% 27.86% 25.02% 22.94% - -
Total Cost 601,953 482,056 364,995 224,498 105,667 0 -
-
Net Worth 278,249 262,344 234,591 199,976 0 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 4,918 4,918 - - - - -
Div Payout % 14.52% 20.21% - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 278,249 262,344 234,591 199,976 0 0 -
NOSH 327,352 327,931 296,951 208,309 50,903 0 -
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.33% 4.81% 4.62% 4.42% 5.41% 0.00% -
ROE 12.18% 9.28% 7.54% 5.19% 0.00% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 194.24 154.42 128.87 112.75 219.44 0.00 -
EPS 10.35 7.42 5.96 4.98 11.86 0.00 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.96 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 208,309
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 36.55 29.11 22.00 13.50 6.42 0.00 -
EPS 1.95 1.40 1.02 0.60 0.35 0.00 -
DPS 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1508 0.1349 0.115 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/04/04 30/01/04 31/10/03 - - - -
Price 1.09 0.99 0.76 0.00 0.00 0.00 -
P/RPS 0.56 0.64 0.59 0.00 0.00 0.00 -
P/EPS 10.53 13.34 12.76 0.00 0.00 0.00 -
EY 9.50 7.50 7.84 0.00 0.00 0.00 -
DY 1.38 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.24 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 15/06/04 30/03/04 - - - - -
Price 1.04 1.10 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.71 0.00 0.00 0.00 0.00 -
P/EPS 10.05 14.82 0.00 0.00 0.00 0.00 -
EY 9.95 6.75 0.00 0.00 0.00 0.00 -
DY 1.44 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 0.00 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