[HIAPTEK] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 28.07%
YoY- -45.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 1,098,872 1,059,958 1,051,903 1,000,363 970,436 1,023,599 1,030,174 4.40%
PBT 32,029 30,888 35,140 25,375 28,482 42,848 44,595 -19.81%
Tax 1,533 564 -525 163 -8,573 -11,086 -12,822 -
NP 33,562 31,452 34,615 25,538 19,909 31,762 31,773 3.72%
-
NP to SH 35,065 33,824 36,683 27,420 21,411 32,855 32,353 5.51%
-
Tax Rate -4.79% -1.83% 1.49% -0.64% 30.10% 25.87% 28.75% -
Total Cost 1,065,310 1,028,506 1,017,288 974,825 950,527 991,837 998,401 4.42%
-
Net Worth 957,063 536,335 723,928 717,438 700,470 680,230 680,166 25.59%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 4,825 4,825 4,825 4,825 4,828 4,828 4,828 -0.04%
Div Payout % 13.76% 14.27% 13.16% 17.60% 22.55% 14.70% 14.92% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 957,063 536,335 723,928 717,438 700,470 680,230 680,166 25.59%
NOSH 708,936 400,249 321,746 321,721 322,797 320,863 320,833 69.73%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.05% 2.97% 3.29% 2.55% 2.05% 3.10% 3.08% -
ROE 3.66% 6.31% 5.07% 3.82% 3.06% 4.83% 4.76% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 155.00 264.82 326.94 310.94 300.63 319.01 321.09 -38.49%
EPS 4.95 8.45 11.40 8.52 6.63 10.24 10.08 -37.78%
DPS 0.68 1.21 1.50 1.50 1.50 1.50 1.50 -41.01%
NAPS 1.35 1.34 2.25 2.23 2.17 2.12 2.12 -26.00%
Adjusted Per Share Value based on latest NOSH - 321,721
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 63.17 60.93 60.47 57.51 55.79 58.84 59.22 4.40%
EPS 2.02 1.94 2.11 1.58 1.23 1.89 1.86 5.66%
DPS 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.00%
NAPS 0.5502 0.3083 0.4161 0.4124 0.4027 0.391 0.391 25.59%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.60 0.64 0.87 0.97 1.02 1.14 1.29 -
P/RPS 0.39 0.24 0.27 0.31 0.34 0.36 0.40 -1.67%
P/EPS 12.13 7.57 7.63 11.38 15.38 11.13 12.79 -3.47%
EY 8.24 13.20 13.10 8.79 6.50 8.98 7.82 3.55%
DY 1.13 1.88 1.72 1.55 1.47 1.32 1.16 -1.73%
P/NAPS 0.44 0.48 0.39 0.43 0.47 0.54 0.61 -19.58%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 30/03/11 14/12/10 -
Price 0.57 0.60 0.80 0.80 0.94 1.09 1.19 -
P/RPS 0.37 0.23 0.24 0.26 0.31 0.34 0.37 0.00%
P/EPS 11.52 7.10 7.02 9.39 14.17 10.64 11.80 -1.58%
EY 8.68 14.08 14.25 10.65 7.06 9.39 8.47 1.64%
DY 1.19 2.01 1.87 1.87 1.60 1.38 1.26 -3.74%
P/NAPS 0.42 0.45 0.36 0.36 0.43 0.51 0.56 -17.46%

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