[HIAPTEK] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -15.45%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 1,008,250 831,397 747,966 731,048 755,995 764,213 809,273 15.83%
PBT 44,680 23,794 24,650 44,726 54,959 65,371 72,329 -27.53%
Tax -12,488 -6,323 -7,905 -12,669 -17,045 -20,018 -21,532 -30.52%
NP 32,192 17,471 16,745 32,057 37,914 45,353 50,797 -26.28%
-
NP to SH 32,192 17,471 16,745 32,057 37,914 45,353 50,797 -26.28%
-
Tax Rate 27.95% 26.57% 32.07% 28.33% 31.01% 30.62% 29.77% -
Total Cost 976,058 813,926 731,221 698,991 718,081 718,860 758,476 18.36%
-
Net Worth 338,132 322,016 315,000 319,689 314,923 310,680 307,865 6.46%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 8,129 8,159 8,185 8,185 8,185 8,179 3,273 83.70%
Div Payout % 25.25% 46.70% 48.89% 25.54% 21.59% 18.04% 6.45% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 338,132 322,016 315,000 319,689 314,923 310,680 307,865 6.46%
NOSH 325,127 325,269 324,742 326,213 328,045 327,032 327,517 -0.48%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 3.19% 2.10% 2.24% 4.39% 5.02% 5.93% 6.28% -
ROE 9.52% 5.43% 5.32% 10.03% 12.04% 14.60% 16.50% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 310.11 255.60 230.33 224.10 230.45 233.68 247.09 16.40%
EPS 9.90 5.37 5.16 9.83 11.56 13.87 15.51 -25.92%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 1.00 84.51%
NAPS 1.04 0.99 0.97 0.98 0.96 0.95 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 326,213
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 57.96 47.79 43.00 42.02 43.46 43.93 46.52 15.83%
EPS 1.85 1.00 0.96 1.84 2.18 2.61 2.92 -26.29%
DPS 0.47 0.47 0.47 0.47 0.47 0.47 0.19 83.21%
NAPS 0.1944 0.1851 0.1811 0.1838 0.181 0.1786 0.177 6.46%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.82 0.82 0.63 0.88 1.27 1.50 1.54 -
P/RPS 0.26 0.32 0.27 0.39 0.55 0.64 0.62 -44.06%
P/EPS 8.28 15.27 12.22 8.95 10.99 10.82 9.93 -11.43%
EY 12.07 6.55 8.18 11.17 9.10 9.25 10.07 12.87%
DY 3.05 3.05 3.97 2.84 1.97 1.67 0.65 181.07%
P/NAPS 0.79 0.83 0.65 0.90 1.32 1.58 1.64 -38.63%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 -
Price 0.88 0.89 0.79 0.69 0.98 1.35 1.41 -
P/RPS 0.28 0.35 0.34 0.31 0.43 0.58 0.57 -37.82%
P/EPS 8.89 16.57 15.32 7.02 8.48 9.73 9.09 -1.47%
EY 11.25 6.04 6.53 14.24 11.79 10.27 11.00 1.51%
DY 2.84 2.81 3.16 3.62 2.55 1.85 0.71 152.62%
P/NAPS 0.85 0.90 0.81 0.70 1.02 1.42 1.50 -31.59%

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