[HIAPTEK] QoQ TTM Result on 31-Oct-2009 [#1]

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	1,065,313	1,123,302	1,107,407	1,123,267	1,159,325	1,340,777	1,512,919	-20.90%
YoY %	-5.16%	1.44%	-1.41%	-3.11%	-13.53%	-11.38%	-	-
Horiz. %	70.41%	74.25%	73.20%	74.25%	76.63%	88.62%	100.00%	-
PBT	67,655	96,155	55,944	39,505	31,566	76,611	155,635	-42.70%
YoY %	-29.64%	71.88%	41.61%	25.15%	-58.80%	-50.78%	-	-
Horiz. %	43.47%	61.78%	35.95%	25.38%	20.28%	49.22%	100.00%	-
Tax	-17,147	-10,401	10,906	16,219	11,795	-8,699	-39,722	-42.97%
YoY %	-64.86%	-195.37%	-32.76%	37.51%	235.59%	78.10%	-	-
Horiz. %	43.17%	26.18%	-27.46%	-40.83%	-29.69%	21.90%	100.00%	-
NP	50,508	85,754	66,850	55,724	43,361	67,912	115,913	-42.61%
YoY %	-41.10%	28.28%	19.97%	28.51%	-36.15%	-41.41%	-	-
Horiz. %	43.57%	73.98%	57.67%	48.07%	37.41%	58.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,677	85,754	66,850	55,724	43,361	67,912	115,913	-42.48%
YoY %	-40.90%	28.28%	19.97%	28.51%	-36.15%	-41.41%	-	-
Horiz. %	43.72%	73.98%	57.67%	48.07%	37.41%	58.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	10.82%	-19.49%	-41.06%	-37.37%	11.35%	25.52%	-
YoY %	134.20%	155.52%	52.53%	-9.87%	-429.25%	-55.53%	-	-
Horiz. %	99.29%	42.40%	-76.37%	-160.89%	-146.43%	44.47%	100.00%	-
Total Cost	1,014,805	1,037,548	1,040,557	1,067,543	1,115,964	1,272,865	1,397,006	-19.23%
YoY %	-2.19%	-0.29%	-2.53%	-4.34%	-12.33%	-8.89%	-	-
Horiz. %	72.64%	74.27%	74.48%	76.42%	79.88%	91.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,435	634,121	621,052	618,470	598,937	556,133	562,511	13.79%
YoY %	7.62%	2.10%	0.42%	3.26%	7.70%	-1.13%	-	-
Horiz. %	121.32%	112.73%	110.41%	109.95%	106.48%	98.87%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	4,828	4,830	4,830	4,830	4,830	9,777	9,777	-37.60%
YoY %	-0.04%	0.00%	0.00%	0.00%	-50.60%	0.00%	-	-
Horiz. %	49.38%	49.40%	49.40%	49.40%	49.40%	100.00%	100.00%	-
Div Payout %	9.53%	5.63%	7.23%	8.67%	11.14%	14.40%	8.44%	-
YoY %	69.27%	-22.13%	-16.61%	-22.17%	-22.64%	70.62%	-	-
Horiz. %	112.91%	66.71%	85.66%	102.73%	131.99%	170.62%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	682,435	634,121	621,052	618,470	598,937	556,133	562,511	13.79%
YoY %	7.62%	2.10%	0.42%	3.26%	7.70%	-1.13%	-	-
Horiz. %	121.32%	112.73%	110.41%	109.95%	106.48%	98.87%	100.00%	-
NOSH	321,903	321,889	321,788	322,120	322,009	323,333	321,434	0.09%
YoY %	0.00%	0.03%	-0.10%	0.03%	-0.41%	0.59%	-	-
Horiz. %	100.15%	100.14%	100.11%	100.21%	100.18%	100.59%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	4.74%	7.63%	6.04%	4.96%	3.74%	5.07%	7.66%	-
YoY %	-37.88%	26.32%	21.77%	32.62%	-26.23%	-33.81%	-	-
Horiz. %	61.88%	99.61%	78.85%	64.75%	48.83%	66.19%	100.00%	-
ROE	7.43%	13.52%	10.76%	9.01%	7.24%	12.21%	20.61%	-
YoY %	-45.04%	25.65%	19.42%	24.45%	-40.70%	-40.76%	-	-
Horiz. %	36.05%	65.60%	52.21%	43.72%	35.13%	59.24%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	330.94	348.97	344.14	348.71	360.03	414.67	470.68	-20.98%
YoY %	-5.17%	1.40%	-1.31%	-3.14%	-13.18%	-11.90%	-	-
Horiz. %	70.31%	74.14%	73.12%	74.09%	76.49%	88.10%	100.00%	-
EPS	15.74	26.64	20.77	17.30	13.47	21.00	36.06	-42.54%
YoY %	-40.92%	28.26%	20.06%	28.43%	-35.86%	-41.76%	-	-
Horiz. %	43.65%	73.88%	57.60%	47.98%	37.35%	58.24%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	3.00	3.00	-37.08%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.12	1.97	1.93	1.92	1.86	1.72	1.75	13.68%
YoY %	7.61%	2.07%	0.52%	3.23%	8.14%	-1.71%	-	-
Horiz. %	121.14%	112.57%	110.29%	109.71%	106.29%	98.29%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 322,120
RPS	61.10	64.42	63.51	64.42	66.49	76.90	86.77	-20.90%
YoY %	-5.15%	1.43%	-1.41%	-3.11%	-13.54%	-11.37%	-	-
Horiz. %	70.42%	74.24%	73.19%	74.24%	76.63%	88.63%	100.00%	-
EPS	2.91	4.92	3.83	3.20	2.49	3.89	6.65	-42.44%
YoY %	-40.85%	28.46%	19.69%	28.51%	-35.99%	-41.50%	-	-
Horiz. %	43.76%	73.98%	57.59%	48.12%	37.44%	58.50%	100.00%	-
DPS	0.28	0.28	0.28	0.28	0.28	0.56	0.56	-37.08%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.3914	0.3637	0.3562	0.3547	0.3435	0.319	0.3226	13.79%
YoY %	7.62%	2.11%	0.42%	3.26%	7.68%	-1.12%	-	-
Horiz. %	121.33%	112.74%	110.42%	109.95%	106.48%	98.88%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	1.26	1.39	1.39	1.38	1.00	0.74	0.65	-
P/RPS	0.38	0.40	0.40	0.40	0.28	0.18	0.14	94.93%
YoY %	-5.00%	0.00%	0.00%	42.86%	55.56%	28.57%	-	-
Horiz. %	271.43%	285.71%	285.71%	285.71%	200.00%	128.57%	100.00%	-
P/EPS	8.00	5.22	6.69	7.98	7.43	3.52	1.80	171.05%
YoY %	53.26%	-21.97%	-16.17%	7.40%	111.08%	95.56%	-	-
Horiz. %	444.44%	290.00%	371.67%	443.33%	412.78%	195.56%	100.00%	-
EY	12.49	19.17	14.95	12.54	13.47	28.38	55.48	-63.09%
YoY %	-34.85%	28.23%	19.22%	-6.90%	-52.54%	-48.85%	-	-
Horiz. %	22.51%	34.55%	26.95%	22.60%	24.28%	51.15%	100.00%	-
DY	1.19	1.08	1.08	1.09	1.50	4.05	4.62	-59.61%
YoY %	10.19%	0.00%	-0.92%	-27.33%	-62.96%	-12.34%	-	-
Horiz. %	25.76%	23.38%	23.38%	23.59%	32.47%	87.66%	100.00%	-
P/NAPS	0.59	0.71	0.72	0.72	0.54	0.43	0.37	36.60%
YoY %	-16.90%	-1.39%	0.00%	33.33%	25.58%	16.22%	-	-
Horiz. %	159.46%	191.89%	194.59%	194.59%	145.95%	116.22%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	30/09/10	30/06/10	30/03/10	16/12/09	29/09/09	30/06/09	30/03/09	-
Price	1.31	1.29	1.44	1.44	1.11	0.95	0.64	-
P/RPS	0.40	0.37	0.42	0.41	0.31	0.23	0.14	101.73%
YoY %	8.11%	-11.90%	2.44%	32.26%	34.78%	64.29%	-	-
Horiz. %	285.71%	264.29%	300.00%	292.86%	221.43%	164.29%	100.00%	-
P/EPS	8.32	4.84	6.93	8.32	8.24	4.52	1.77	181.40%
YoY %	71.90%	-30.16%	-16.71%	0.97%	82.30%	155.37%	-	-
Horiz. %	470.06%	273.45%	391.53%	470.06%	465.54%	255.37%	100.00%	-
EY	12.02	20.65	14.43	12.01	12.13	22.11	56.35	-64.40%
YoY %	-41.79%	43.10%	20.15%	-0.99%	-45.14%	-60.76%	-	-
Horiz. %	21.33%	36.65%	25.61%	21.31%	21.53%	39.24%	100.00%	-
DY	1.15	1.16	1.04	1.04	1.35	3.16	4.69	-60.92%
YoY %	-0.86%	11.54%	0.00%	-22.96%	-57.28%	-32.62%	-	-
Horiz. %	24.52%	24.73%	22.17%	22.17%	28.78%	67.38%	100.00%	-
P/NAPS	0.62	0.65	0.75	0.75	0.60	0.55	0.37	41.21%
YoY %	-4.62%	-13.33%	0.00%	25.00%	9.09%	48.65%	-	-
Horiz. %	167.57%	175.68%	202.70%	202.70%	162.16%	148.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos