[HIAPTEK] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -3.63%
YoY- 87.57%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,227,788 1,189,481 1,147,500 1,110,490 1,100,257 1,082,868 1,104,725 7.31%
PBT 7,080 23,581 37,752 49,851 56,633 57,112 49,015 -72.56%
Tax -4,859 -2,599 -3,400 -4,286 -9,351 -14,280 -11,677 -44.35%
NP 2,221 20,982 34,352 45,565 47,282 42,832 37,338 -84.84%
-
NP to SH 2,225 20,986 34,353 45,565 47,282 42,832 37,338 -84.82%
-
Tax Rate 68.63% 11.02% 9.01% 8.60% 16.51% 25.00% 23.82% -
Total Cost 1,225,567 1,168,499 1,113,148 1,064,925 1,052,975 1,040,036 1,067,387 9.67%
-
Net Worth 937,923 952,436 954,080 951,489 938,098 925,902 918,492 1.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 4,260 4,260 4,260 4,260 4,240 4,240 4,240 0.31%
Div Payout % 191.48% 20.30% 12.40% 9.35% 8.97% 9.90% 11.36% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 937,923 952,436 954,080 951,489 938,098 925,902 918,492 1.40%
NOSH 710,547 716,117 711,999 710,066 710,680 706,796 706,532 0.37%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 0.18% 1.76% 2.99% 4.10% 4.30% 3.96% 3.38% -
ROE 0.24% 2.20% 3.60% 4.79% 5.04% 4.63% 4.07% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 172.79 166.10 161.17 156.39 154.82 153.21 156.36 6.90%
EPS 0.31 2.93 4.82 6.42 6.65 6.06 5.28 -84.97%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.00%
NAPS 1.32 1.33 1.34 1.34 1.32 1.31 1.30 1.02%
Adjusted Per Share Value based on latest NOSH - 710,066
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 70.42 68.22 65.81 63.69 63.10 62.10 63.36 7.31%
EPS 0.13 1.20 1.97 2.61 2.71 2.46 2.14 -84.62%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.5379 0.5462 0.5472 0.5457 0.538 0.531 0.5268 1.40%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.515 0.59 0.74 0.765 0.79 0.735 0.72 -
P/RPS 0.30 0.36 0.46 0.49 0.51 0.48 0.46 -24.85%
P/EPS 164.46 20.13 15.34 11.92 11.87 12.13 13.62 428.73%
EY 0.61 4.97 6.52 8.39 8.42 8.24 7.34 -81.04%
DY 1.17 1.02 0.81 0.78 0.76 0.82 0.83 25.79%
P/NAPS 0.39 0.44 0.55 0.57 0.60 0.56 0.55 -20.53%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 26/03/15 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 -
Price 0.415 0.525 0.55 0.785 0.72 0.725 0.745 -
P/RPS 0.24 0.32 0.34 0.50 0.47 0.47 0.48 -37.08%
P/EPS 132.53 17.91 11.40 12.23 10.82 11.96 14.10 347.21%
EY 0.75 5.58 8.77 8.17 9.24 8.36 7.09 -77.72%
DY 1.45 1.14 1.09 0.76 0.83 0.83 0.81 47.58%
P/NAPS 0.31 0.39 0.41 0.59 0.55 0.55 0.57 -33.44%

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