[HIAPTEK] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 69.14%
YoY- 116.08%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 1,340,777 1,512,919 1,676,211 1,662,034 1,503,241 1,393,036 1,306,654 1.73%
PBT 76,611 155,635 197,547 199,374 123,694 85,892 86,106 -7.50%
Tax -8,699 -39,722 -51,612 -45,096 -32,480 -24,201 -24,333 -49.66%
NP 67,912 115,913 145,935 154,278 91,214 61,691 61,773 6.52%
-
NP to SH 67,912 115,913 145,935 154,278 91,214 61,691 61,773 6.52%
-
Tax Rate 11.35% 25.52% 26.13% 22.62% 26.26% 28.18% 28.26% -
Total Cost 1,272,865 1,397,006 1,530,276 1,507,756 1,412,027 1,331,345 1,244,881 1.49%
-
Net Worth 556,133 562,511 574,139 573,639 490,718 448,567 425,216 19.61%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 9,777 9,777 9,777 9,777 8,175 8,175 8,175 12.68%
Div Payout % 14.40% 8.44% 6.70% 6.34% 8.96% 13.25% 13.23% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 556,133 562,511 574,139 573,639 490,718 448,567 425,216 19.61%
NOSH 323,333 321,434 322,550 325,931 327,145 327,421 327,089 -0.76%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 5.07% 7.66% 8.71% 9.28% 6.07% 4.43% 4.73% -
ROE 12.21% 20.61% 25.42% 26.89% 18.59% 13.75% 14.53% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 414.67 470.68 519.67 509.93 459.50 425.46 399.48 2.52%
EPS 21.00 36.06 45.24 47.33 27.88 18.84 18.89 7.32%
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.50 12.93%
NAPS 1.72 1.75 1.78 1.76 1.50 1.37 1.30 20.53%
Adjusted Per Share Value based on latest NOSH - 325,931
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 76.90 86.77 96.13 95.32 86.21 79.89 74.94 1.73%
EPS 3.89 6.65 8.37 8.85 5.23 3.54 3.54 6.49%
DPS 0.56 0.56 0.56 0.56 0.47 0.47 0.47 12.40%
NAPS 0.319 0.3226 0.3293 0.329 0.2814 0.2573 0.2439 19.61%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.74 0.65 0.68 1.58 1.68 1.88 1.76 -
P/RPS 0.18 0.14 0.13 0.31 0.37 0.44 0.44 -44.92%
P/EPS 3.52 1.80 1.50 3.34 6.03 9.98 9.32 -47.78%
EY 28.38 55.48 66.54 29.96 16.60 10.02 10.73 91.36%
DY 4.05 4.62 4.41 1.90 1.49 1.33 1.42 101.24%
P/NAPS 0.43 0.37 0.38 0.90 1.12 1.37 1.35 -53.39%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 30/03/09 03/12/08 29/09/08 25/07/08 24/03/08 13/12/07 -
Price 0.95 0.64 0.64 1.07 1.59 1.60 1.75 -
P/RPS 0.23 0.14 0.12 0.21 0.35 0.38 0.44 -35.13%
P/EPS 4.52 1.77 1.41 2.26 5.70 8.49 9.27 -38.07%
EY 22.11 56.35 70.69 44.24 17.54 11.78 10.79 61.39%
DY 3.16 4.69 4.69 2.80 1.57 1.56 1.43 69.73%
P/NAPS 0.55 0.37 0.36 0.61 1.06 1.17 1.35 -45.07%

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