[HIAPTEK] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 84.26%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 1,297,581 1,241,440 1,099,730 1,008,250 831,397 747,966 731,048 46.75%
PBT 115,182 105,341 67,029 44,680 23,794 24,650 44,726 88.20%
Tax -33,948 -29,684 -19,991 -12,488 -6,323 -7,905 -12,669 93.27%
NP 81,234 75,657 47,038 32,192 17,471 16,745 32,057 86.18%
-
NP to SH 81,234 75,657 47,038 32,192 17,471 16,745 32,057 86.18%
-
Tax Rate 29.47% 28.18% 29.82% 27.95% 26.57% 32.07% 28.33% -
Total Cost 1,216,347 1,165,783 1,052,692 976,058 813,926 731,221 698,991 44.82%
-
Net Worth 398,864 386,051 360,085 338,132 322,016 315,000 319,689 15.94%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 4,876 8,129 8,129 8,129 8,159 8,185 8,185 -29.26%
Div Payout % 6.00% 10.75% 17.28% 25.25% 46.70% 48.89% 25.54% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 398,864 386,051 360,085 338,132 322,016 315,000 319,689 15.94%
NOSH 324,280 324,413 324,401 325,127 325,269 324,742 326,213 -0.39%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.26% 6.09% 4.28% 3.19% 2.10% 2.24% 4.39% -
ROE 20.37% 19.60% 13.06% 9.52% 5.43% 5.32% 10.03% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 400.14 382.67 339.00 310.11 255.60 230.33 224.10 47.33%
EPS 25.05 23.32 14.50 9.90 5.37 5.16 9.83 86.88%
DPS 1.50 2.50 2.50 2.50 2.50 2.50 2.50 -28.92%
NAPS 1.23 1.19 1.11 1.04 0.99 0.97 0.98 16.40%
Adjusted Per Share Value based on latest NOSH - 325,127
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 74.42 71.20 63.07 57.83 47.68 42.90 41.93 46.74%
EPS 4.66 4.34 2.70 1.85 1.00 0.96 1.84 86.11%
DPS 0.28 0.47 0.47 0.47 0.47 0.47 0.47 -29.26%
NAPS 0.2288 0.2214 0.2065 0.1939 0.1847 0.1807 0.1833 15.97%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.17 1.73 1.18 0.82 0.82 0.63 0.88 -
P/RPS 0.54 0.45 0.35 0.26 0.32 0.27 0.39 24.30%
P/EPS 8.66 7.42 8.14 8.28 15.27 12.22 8.95 -2.17%
EY 11.54 13.48 12.29 12.07 6.55 8.18 11.17 2.20%
DY 0.69 1.45 2.12 3.05 3.05 3.97 2.84 -61.16%
P/NAPS 1.76 1.45 1.06 0.79 0.83 0.65 0.90 56.57%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 21/03/07 15/12/06 19/09/06 29/06/06 29/03/06 12/12/05 -
Price 2.09 1.90 1.32 0.88 0.89 0.79 0.69 -
P/RPS 0.52 0.50 0.39 0.28 0.35 0.34 0.31 41.30%
P/EPS 8.34 8.15 9.10 8.89 16.57 15.32 7.02 12.20%
EY 11.99 12.27 10.98 11.25 6.04 6.53 14.24 -10.86%
DY 0.72 1.32 1.89 2.84 2.81 3.16 3.62 -66.02%
P/NAPS 1.70 1.60 1.19 0.85 0.90 0.81 0.70 80.96%

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