[HIAPTEK] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -40.9%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 970,436 1,023,599 1,030,174 1,065,313 1,123,302 1,107,407 1,123,267 -9.31%
PBT 28,482 42,848 44,595 67,655 96,155 55,944 39,505 -19.64%
Tax -8,573 -11,086 -12,822 -17,147 -10,401 10,906 16,219 -
NP 19,909 31,762 31,773 50,508 85,754 66,850 55,724 -49.74%
-
NP to SH 21,411 32,855 32,353 50,677 85,754 66,850 55,724 -47.24%
-
Tax Rate 30.10% 25.87% 28.75% 25.34% 10.82% -19.49% -41.06% -
Total Cost 950,527 991,837 998,401 1,014,805 1,037,548 1,040,557 1,067,543 -7.46%
-
Net Worth 700,470 680,230 680,166 682,435 634,121 621,052 618,470 8.67%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 4,828 4,828 4,828 4,828 4,830 4,830 4,830 -0.02%
Div Payout % 22.55% 14.70% 14.92% 9.53% 5.63% 7.23% 8.67% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 700,470 680,230 680,166 682,435 634,121 621,052 618,470 8.67%
NOSH 322,797 320,863 320,833 321,903 321,889 321,788 322,120 0.14%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.05% 3.10% 3.08% 4.74% 7.63% 6.04% 4.96% -
ROE 3.06% 4.83% 4.76% 7.43% 13.52% 10.76% 9.01% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 300.63 319.01 321.09 330.94 348.97 344.14 348.71 -9.44%
EPS 6.63 10.24 10.08 15.74 26.64 20.77 17.30 -47.33%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 2.17 2.12 2.12 2.12 1.97 1.93 1.92 8.52%
Adjusted Per Share Value based on latest NOSH - 321,903
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 55.79 58.84 59.22 61.24 64.57 63.66 64.57 -9.30%
EPS 1.23 1.89 1.86 2.91 4.93 3.84 3.20 -47.22%
DPS 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.00%
NAPS 0.4027 0.391 0.391 0.3923 0.3645 0.357 0.3555 8.69%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.02 1.14 1.29 1.26 1.39 1.39 1.38 -
P/RPS 0.34 0.36 0.40 0.38 0.40 0.40 0.40 -10.29%
P/EPS 15.38 11.13 12.79 8.00 5.22 6.69 7.98 55.05%
EY 6.50 8.98 7.82 12.49 19.17 14.95 12.54 -35.55%
DY 1.47 1.32 1.16 1.19 1.08 1.08 1.09 22.13%
P/NAPS 0.47 0.54 0.61 0.59 0.71 0.72 0.72 -24.80%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 30/03/11 14/12/10 30/09/10 30/06/10 30/03/10 16/12/09 -
Price 0.94 1.09 1.19 1.31 1.29 1.44 1.44 -
P/RPS 0.31 0.34 0.37 0.40 0.37 0.42 0.41 -17.04%
P/EPS 14.17 10.64 11.80 8.32 4.84 6.93 8.32 42.75%
EY 7.06 9.39 8.47 12.02 20.65 14.43 12.01 -29.89%
DY 1.60 1.38 1.26 1.15 1.16 1.04 1.04 33.37%
P/NAPS 0.43 0.51 0.56 0.62 0.65 0.75 0.75 -31.05%

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