[HIAPTEK] QoQ TTM Result on 31-Jul-2009 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -36.15%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 1,123,302 1,107,407 1,123,267 1,159,325 1,340,777 1,512,919 1,676,211 -23.47%
PBT 96,155 55,944 39,505 31,566 76,611 155,635 197,547 -38.20%
Tax -10,401 10,906 16,219 11,795 -8,699 -39,722 -51,612 -65.72%
NP 85,754 66,850 55,724 43,361 67,912 115,913 145,935 -29.91%
-
NP to SH 85,754 66,850 55,724 43,361 67,912 115,913 145,935 -29.91%
-
Tax Rate 10.82% -19.49% -41.06% -37.37% 11.35% 25.52% 26.13% -
Total Cost 1,037,548 1,040,557 1,067,543 1,115,964 1,272,865 1,397,006 1,530,276 -22.87%
-
Net Worth 634,121 621,052 618,470 598,937 556,133 562,511 574,139 6.86%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 4,830 4,830 4,830 4,830 9,777 9,777 9,777 -37.58%
Div Payout % 5.63% 7.23% 8.67% 11.14% 14.40% 8.44% 6.70% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 634,121 621,052 618,470 598,937 556,133 562,511 574,139 6.86%
NOSH 321,889 321,788 322,120 322,009 323,333 321,434 322,550 -0.13%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.63% 6.04% 4.96% 3.74% 5.07% 7.66% 8.71% -
ROE 13.52% 10.76% 9.01% 7.24% 12.21% 20.61% 25.42% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 348.97 344.14 348.71 360.03 414.67 470.68 519.67 -23.37%
EPS 26.64 20.77 17.30 13.47 21.00 36.06 45.24 -29.81%
DPS 1.50 1.50 1.50 1.50 3.00 3.00 3.00 -37.08%
NAPS 1.97 1.93 1.92 1.86 1.72 1.75 1.78 7.01%
Adjusted Per Share Value based on latest NOSH - 322,009
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 64.42 63.51 64.42 66.49 76.90 86.77 96.13 -23.47%
EPS 4.92 3.83 3.20 2.49 3.89 6.65 8.37 -29.89%
DPS 0.28 0.28 0.28 0.28 0.56 0.56 0.56 -37.08%
NAPS 0.3637 0.3562 0.3547 0.3435 0.319 0.3226 0.3293 6.86%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.39 1.39 1.38 1.00 0.74 0.65 0.68 -
P/RPS 0.40 0.40 0.40 0.28 0.18 0.14 0.13 111.98%
P/EPS 5.22 6.69 7.98 7.43 3.52 1.80 1.50 130.16%
EY 19.17 14.95 12.54 13.47 28.38 55.48 66.54 -56.47%
DY 1.08 1.08 1.09 1.50 4.05 4.62 4.41 -60.95%
P/NAPS 0.71 0.72 0.72 0.54 0.43 0.37 0.38 51.87%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 16/12/09 29/09/09 30/06/09 30/03/09 03/12/08 -
Price 1.29 1.44 1.44 1.11 0.95 0.64 0.64 -
P/RPS 0.37 0.42 0.41 0.31 0.23 0.14 0.12 112.28%
P/EPS 4.84 6.93 8.32 8.24 4.52 1.77 1.41 128.06%
EY 20.65 14.43 12.01 12.13 22.11 56.35 70.69 -56.07%
DY 1.16 1.04 1.04 1.35 3.16 4.69 4.69 -60.69%
P/NAPS 0.65 0.75 0.75 0.60 0.55 0.37 0.36 48.43%

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