[HIAPTEK] QoQ TTM Result on 31-Oct-2010 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -36.16%
YoY- -41.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,000,363 970,436 1,023,599 1,030,174 1,065,313 1,123,302 1,107,407 -6.57%
PBT 25,375 28,482 42,848 44,595 67,655 96,155 55,944 -41.05%
Tax 163 -8,573 -11,086 -12,822 -17,147 -10,401 10,906 -93.97%
NP 25,538 19,909 31,762 31,773 50,508 85,754 66,850 -47.44%
-
NP to SH 27,420 21,411 32,855 32,353 50,677 85,754 66,850 -44.88%
-
Tax Rate -0.64% 30.10% 25.87% 28.75% 25.34% 10.82% -19.49% -
Total Cost 974,825 950,527 991,837 998,401 1,014,805 1,037,548 1,040,557 -4.26%
-
Net Worth 717,438 700,470 680,230 680,166 682,435 634,121 621,052 10.12%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 4,825 4,828 4,828 4,828 4,828 4,830 4,830 -0.06%
Div Payout % 17.60% 22.55% 14.70% 14.92% 9.53% 5.63% 7.23% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 717,438 700,470 680,230 680,166 682,435 634,121 621,052 10.12%
NOSH 321,721 322,797 320,863 320,833 321,903 321,889 321,788 -0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.55% 2.05% 3.10% 3.08% 4.74% 7.63% 6.04% -
ROE 3.82% 3.06% 4.83% 4.76% 7.43% 13.52% 10.76% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 310.94 300.63 319.01 321.09 330.94 348.97 344.14 -6.55%
EPS 8.52 6.63 10.24 10.08 15.74 26.64 20.77 -44.88%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 2.23 2.17 2.12 2.12 2.12 1.97 1.93 10.14%
Adjusted Per Share Value based on latest NOSH - 320,833
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 57.51 55.79 58.84 59.22 61.24 64.57 63.66 -6.56%
EPS 1.58 1.23 1.89 1.86 2.91 4.93 3.84 -44.76%
DPS 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.00%
NAPS 0.4124 0.4027 0.391 0.391 0.3923 0.3645 0.357 10.12%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.97 1.02 1.14 1.29 1.26 1.39 1.39 -
P/RPS 0.31 0.34 0.36 0.40 0.38 0.40 0.40 -15.66%
P/EPS 11.38 15.38 11.13 12.79 8.00 5.22 6.69 42.63%
EY 8.79 6.50 8.98 7.82 12.49 19.17 14.95 -29.88%
DY 1.55 1.47 1.32 1.16 1.19 1.08 1.08 27.31%
P/NAPS 0.43 0.47 0.54 0.61 0.59 0.71 0.72 -29.14%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 30/03/11 14/12/10 30/09/10 30/06/10 30/03/10 -
Price 0.80 0.94 1.09 1.19 1.31 1.29 1.44 -
P/RPS 0.26 0.31 0.34 0.37 0.40 0.37 0.42 -27.42%
P/EPS 9.39 14.17 10.64 11.80 8.32 4.84 6.93 22.51%
EY 10.65 7.06 9.39 8.47 12.02 20.65 14.43 -18.37%
DY 1.87 1.60 1.38 1.26 1.15 1.16 1.04 48.02%
P/NAPS 0.36 0.43 0.51 0.56 0.62 0.65 0.75 -38.77%

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